Highlights

[SCICOM] YoY Quarter Result on 2017-09-30 [#1]

Stock [SCICOM]: SCICOM (MSC) BHD
Announcement Date 13-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     11.17%    YoY -     -8.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 45,838 52,055 44,751 43,479 37,025 34,359 34,225 4.99%
  YoY % -11.94% 16.32% 2.93% 17.43% 7.76% 0.39% -
  Horiz. % 133.93% 152.10% 130.76% 127.04% 108.18% 100.39% 100.00%
PBT 11,770 13,025 9,640 7,166 5,066 3,072 3,792 20.76%
  YoY % -9.64% 35.11% 34.52% 41.45% 64.91% -18.99% -
  Horiz. % 310.39% 343.49% 254.22% 188.98% 133.60% 81.01% 100.00%
Tax -880 -1,089 -12 -83 135 12 -253 23.07%
  YoY % 19.19% -8,975.00% 85.54% -161.48% 1,025.00% 104.74% -
  Horiz. % 347.83% 430.43% 4.74% 32.81% -53.36% -4.74% 100.00%
NP 10,890 11,936 9,628 7,083 5,201 3,084 3,539 20.58%
  YoY % -8.76% 23.97% 35.93% 36.19% 68.64% -12.86% -
  Horiz. % 307.71% 337.27% 272.05% 200.14% 146.96% 87.14% 100.00%
NP to SH 10,972 12,021 9,724 7,250 5,228 3,105 3,539 20.73%
  YoY % -8.73% 23.62% 34.12% 38.68% 68.37% -12.26% -
  Horiz. % 310.03% 339.67% 274.77% 204.86% 147.73% 87.74% 100.00%
Tax Rate 7.48 % 8.36 % 0.12 % 1.16 % -2.66 % -0.39 % 6.67 % 1.93%
  YoY % -10.53% 6,866.67% -89.66% 143.61% -582.05% -105.85% -
  Horiz. % 112.14% 125.34% 1.80% 17.39% -39.88% -5.85% 100.00%
Total Cost 34,948 40,119 35,123 36,396 31,824 31,275 30,686 2.19%
  YoY % -12.89% 14.22% -3.50% 14.37% 1.76% 1.92% -
  Horiz. % 113.89% 130.74% 114.46% 118.61% 103.71% 101.92% 100.00%
Net Worth 106,524 96,025 81,624 73,979 71,290 65,057 59,478 10.19%
  YoY % 10.93% 17.64% 10.33% 3.77% 9.58% 9.38% -
  Horiz. % 179.10% 161.44% 137.23% 124.38% 119.86% 109.38% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,101 7,113 7,097 4,438 2,970 - 2,973 15.60%
  YoY % -0.16% 0.21% 59.90% 49.43% 0.00% 0.00% -
  Horiz. % 238.79% 239.18% 238.67% 149.26% 99.88% 0.00% 100.00%
Div Payout % 64.72 % 59.17 % 72.99 % 61.22 % 56.82 % - % 84.03 % -4.25%
  YoY % 9.38% -18.93% 19.23% 7.74% 0.00% 0.00% -
  Horiz. % 77.02% 70.42% 86.86% 72.85% 67.62% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 106,524 96,025 81,624 73,979 71,290 65,057 59,478 10.19%
  YoY % 10.93% 17.64% 10.33% 3.77% 9.58% 9.38% -
  Horiz. % 179.10% 161.44% 137.23% 124.38% 119.86% 109.38% 100.00%
NOSH 355,080 355,650 354,890 295,918 297,045 295,714 297,394 3.00%
  YoY % -0.16% 0.21% 19.93% -0.38% 0.45% -0.57% -
  Horiz. % 119.40% 119.59% 119.33% 99.50% 99.88% 99.43% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 23.76 % 22.93 % 21.51 % 16.29 % 14.05 % 8.98 % 10.34 % 14.86%
  YoY % 3.62% 6.60% 32.04% 15.94% 56.46% -13.15% -
  Horiz. % 229.79% 221.76% 208.03% 157.54% 135.88% 86.85% 100.00%
ROE 10.30 % 12.52 % 11.91 % 9.80 % 7.33 % 4.77 % 5.95 % 9.57%
  YoY % -17.73% 5.12% 21.53% 33.70% 53.67% -19.83% -
  Horiz. % 173.11% 210.42% 200.17% 164.71% 123.19% 80.17% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.91 14.64 12.61 14.69 12.46 11.62 11.51 1.93%
  YoY % -11.82% 16.10% -14.16% 17.90% 7.23% 0.96% -
  Horiz. % 112.16% 127.19% 109.56% 127.63% 108.25% 100.96% 100.00%
EPS 3.09 3.38 2.74 2.45 1.76 1.05 1.19 17.22%
  YoY % -8.58% 23.36% 11.84% 39.20% 67.62% -11.76% -
  Horiz. % 259.66% 284.03% 230.25% 205.88% 147.90% 88.24% 100.00%
DPS 2.00 2.00 2.00 1.50 1.00 0.00 1.00 12.23%
  YoY % 0.00% 0.00% 33.33% 50.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 150.00% 100.00% 0.00% 100.00%
NAPS 0.3000 0.2700 0.2300 0.2500 0.2400 0.2200 0.2000 6.98%
  YoY % 11.11% 17.39% -8.00% 4.17% 9.09% 10.00% -
  Horiz. % 150.00% 135.00% 115.00% 125.00% 120.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,080
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.91 14.66 12.60 12.24 10.43 9.68 9.64 4.98%
  YoY % -11.94% 16.35% 2.94% 17.35% 7.75% 0.41% -
  Horiz. % 133.92% 152.07% 130.71% 126.97% 108.20% 100.41% 100.00%
EPS 3.09 3.39 2.74 2.04 1.47 0.87 1.00 20.67%
  YoY % -8.85% 23.72% 34.31% 38.78% 68.97% -13.00% -
  Horiz. % 309.00% 339.00% 274.00% 204.00% 147.00% 87.00% 100.00%
DPS 2.00 2.00 2.00 1.25 0.84 0.00 0.84 15.54%
  YoY % 0.00% 0.00% 60.00% 48.81% 0.00% 0.00% -
  Horiz. % 238.10% 238.10% 238.10% 148.81% 100.00% 0.00% 100.00%
NAPS 0.3000 0.2704 0.2299 0.2083 0.2008 0.1832 0.1675 10.19%
  YoY % 10.95% 17.62% 10.37% 3.74% 9.61% 9.37% -
  Horiz. % 179.10% 161.43% 137.25% 124.36% 119.88% 109.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.9200 2.1400 1.8100 2.0100 0.5100 0.4000 0.4000 -
P/RPS 14.87 14.62 14.35 13.68 4.09 3.44 3.48 27.36%
  YoY % 1.71% 1.88% 4.90% 234.47% 18.90% -1.15% -
  Horiz. % 427.30% 420.11% 412.36% 393.10% 117.53% 98.85% 100.00%
P/EPS 62.14 63.31 66.06 82.04 28.98 38.10 33.61 10.78%
  YoY % -1.85% -4.16% -19.48% 183.09% -23.94% 13.36% -
  Horiz. % 184.89% 188.37% 196.55% 244.09% 86.22% 113.36% 100.00%
EY 1.61 1.58 1.51 1.22 3.45 2.62 2.98 -9.74%
  YoY % 1.90% 4.64% 23.77% -64.64% 31.68% -12.08% -
  Horiz. % 54.03% 53.02% 50.67% 40.94% 115.77% 87.92% 100.00%
DY 1.04 0.93 1.10 0.75 1.96 0.00 2.50 -13.59%
  YoY % 11.83% -15.45% 46.67% -61.73% 0.00% 0.00% -
  Horiz. % 41.60% 37.20% 44.00% 30.00% 78.40% 0.00% 100.00%
P/NAPS 6.40 7.93 7.87 8.04 2.13 1.82 2.00 21.37%
  YoY % -19.29% 0.76% -2.11% 277.46% 17.03% -9.00% -
  Horiz. % 320.00% 396.50% 393.50% 402.00% 106.50% 91.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 13/11/17 07/11/16 30/11/15 17/11/14 18/11/13 05/11/12 02/11/11 -
Price 1.8700 2.1500 2.0900 2.0000 0.7150 0.4000 0.4500 -
P/RPS 14.49 14.69 16.57 13.61 5.74 3.44 3.91 24.37%
  YoY % -1.36% -11.35% 21.75% 137.11% 66.86% -12.02% -
  Horiz. % 370.59% 375.70% 423.79% 348.08% 146.80% 87.98% 100.00%
P/EPS 60.52 63.61 76.28 81.63 40.62 38.10 37.82 8.14%
  YoY % -4.86% -16.61% -6.55% 100.96% 6.61% 0.74% -
  Horiz. % 160.02% 168.19% 201.69% 215.84% 107.40% 100.74% 100.00%
EY 1.65 1.57 1.31 1.23 2.46 2.62 2.64 -7.53%
  YoY % 5.10% 19.85% 6.50% -50.00% -6.11% -0.76% -
  Horiz. % 62.50% 59.47% 49.62% 46.59% 93.18% 99.24% 100.00%
DY 1.07 0.93 0.96 0.75 1.40 0.00 2.22 -11.44%
  YoY % 15.05% -3.12% 28.00% -46.43% 0.00% 0.00% -
  Horiz. % 48.20% 41.89% 43.24% 33.78% 63.06% 0.00% 100.00%
P/NAPS 6.23 7.96 9.09 8.00 2.98 1.82 2.25 18.48%
  YoY % -21.73% -12.43% 13.63% 168.46% 63.74% -19.11% -
  Horiz. % 276.89% 353.78% 404.00% 355.56% 132.44% 80.89% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

377  382  501  626 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.065-0.005 
 AAX 0.36-0.02 
 DGB 0.145+0.015 
 BORNOIL 0.09-0.005 
 HUBLINE 0.120.00 
 SIME 8.94+0.01 
 MASTEEL 1.51+0.19 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 

TOP ARTICLES

1. (Icon) Supermax (3) - Turning Around Icon8888 Gossips About Stocks
2. N2N Connect Berhad - Exciting Times Beckon PublicInvest Research
3. 去AGM到底可以得到什么?EKOVEST AGM 篇 西山股庄
4. Super uptrend stocks Annjoo, Padini, Penta, Pmetal
5. [转贴] 5098 Masteel 2017-Q3业绩 - Leo Ting Good Articles to Share
Partners & Brokers