Highlights

[SCICOM] YoY Quarter Result on 2015-12-31 [#2]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     6.39%    YoY -     34.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 43,010 51,558 47,634 41,989 38,508 33,520 32,306 4.88%
  YoY % -16.58% 8.24% 13.44% 9.04% 14.88% 3.76% -
  Horiz. % 133.13% 159.59% 147.45% 129.97% 119.20% 103.76% 100.00%
PBT 10,627 13,192 10,269 7,545 5,326 3,511 3,189 22.19%
  YoY % -19.44% 28.46% 36.10% 41.66% 51.69% 10.10% -
  Horiz. % 333.24% 413.67% 322.01% 236.59% 167.01% 110.10% 100.00%
Tax -1,297 -1,160 -11 -14 5 -232 66 -
  YoY % -11.81% -10,445.45% 21.43% -380.00% 102.16% -451.52% -
  Horiz. % -1,965.15% -1,757.58% -16.67% -21.21% 7.58% -351.52% 100.00%
NP 9,330 12,032 10,258 7,531 5,331 3,279 3,255 19.17%
  YoY % -22.46% 17.29% 36.21% 41.27% 62.58% 0.74% -
  Horiz. % 286.64% 369.65% 315.15% 231.37% 163.78% 100.74% 100.00%
NP to SH 9,408 12,114 10,345 7,693 5,465 3,324 3,256 19.33%
  YoY % -22.34% 17.10% 34.47% 40.77% 64.41% 2.09% -
  Horiz. % 288.94% 372.05% 317.72% 236.27% 167.84% 102.09% 100.00%
Tax Rate 12.20 % 8.79 % 0.11 % 0.19 % -0.09 % 6.61 % -2.07 % -
  YoY % 38.79% 7,890.91% -42.11% 311.11% -101.36% 419.32% -
  Horiz. % -589.37% -424.64% -5.31% -9.18% 4.35% -319.32% 100.00%
Total Cost 33,680 39,526 37,376 34,458 33,177 30,241 29,051 2.49%
  YoY % -14.79% 5.75% 8.47% 3.86% 9.71% 4.10% -
  Horiz. % 115.93% 136.06% 128.66% 118.61% 114.20% 104.10% 100.00%
Net Worth 106,636 99,527 85,308 74,645 74,052 65,166 62,159 9.40%
  YoY % 7.14% 16.67% 14.29% 0.80% 13.64% 4.84% -
  Horiz. % 171.55% 160.11% 137.24% 120.09% 119.13% 104.84% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 7,109 7,109 7,109 7,109 5,924 2,962 2,959 15.71%
  YoY % 0.00% 0.00% 0.00% 20.00% 100.00% 0.07% -
  Horiz. % 240.17% 240.17% 240.17% 240.17% 200.14% 100.07% 100.00%
Div Payout % 75.56 % 58.68 % 68.72 % 92.41 % 108.40 % 89.11 % 90.91 % -3.03%
  YoY % 28.77% -14.61% -25.64% -14.75% 21.65% -1.98% -
  Horiz. % 83.12% 64.55% 75.59% 101.65% 119.24% 98.02% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 106,636 99,527 85,308 74,645 74,052 65,166 62,159 9.40%
  YoY % 7.14% 16.67% 14.29% 0.80% 13.64% 4.84% -
  Horiz. % 171.55% 160.11% 137.24% 120.09% 119.13% 104.84% 100.00%
NOSH 355,454 355,454 355,454 355,454 296,211 296,211 295,999 3.09%
  YoY % 0.00% 0.00% 0.00% 20.00% 0.00% 0.07% -
  Horiz. % 120.09% 120.09% 120.09% 120.09% 100.07% 100.07% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 21.69 % 23.34 % 21.54 % 17.94 % 13.84 % 9.78 % 10.08 % 13.61%
  YoY % -7.07% 8.36% 20.07% 29.62% 41.51% -2.98% -
  Horiz. % 215.18% 231.55% 213.69% 177.98% 137.30% 97.02% 100.00%
ROE 8.82 % 12.17 % 12.13 % 10.31 % 7.38 % 5.10 % 5.24 % 9.06%
  YoY % -27.53% 0.33% 17.65% 39.70% 44.71% -2.67% -
  Horiz. % 168.32% 232.25% 231.49% 196.76% 140.84% 97.33% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.10 14.50 13.40 11.81 13.00 11.32 10.91 1.74%
  YoY % -16.55% 8.21% 13.46% -9.15% 14.84% 3.76% -
  Horiz. % 110.91% 132.91% 122.82% 108.25% 119.16% 103.76% 100.00%
EPS 2.65 3.41 2.91 2.16 1.85 1.12 1.10 15.77%
  YoY % -22.29% 17.18% 34.72% 16.76% 65.18% 1.82% -
  Horiz. % 240.91% 310.00% 264.55% 196.36% 168.18% 101.82% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 1.00 1.00 12.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
NAPS 0.3000 0.2800 0.2400 0.2100 0.2500 0.2200 0.2100 6.12%
  YoY % 7.14% 16.67% 14.29% -16.00% 13.64% 4.76% -
  Horiz. % 142.86% 133.33% 114.29% 100.00% 119.05% 104.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.10 14.50 13.40 11.81 10.83 9.43 9.09 4.88%
  YoY % -16.55% 8.21% 13.46% 9.05% 14.85% 3.74% -
  Horiz. % 133.11% 159.52% 147.41% 129.92% 119.14% 103.74% 100.00%
EPS 2.65 3.41 2.91 2.16 1.54 0.94 0.92 19.26%
  YoY % -22.29% 17.18% 34.72% 40.26% 63.83% 2.17% -
  Horiz. % 288.04% 370.65% 316.30% 234.78% 167.39% 102.17% 100.00%
DPS 2.00 2.00 2.00 2.00 1.67 0.83 0.83 15.77%
  YoY % 0.00% 0.00% 0.00% 19.76% 101.20% 0.00% -
  Horiz. % 240.96% 240.96% 240.96% 240.96% 201.20% 100.00% 100.00%
NAPS 0.3000 0.2800 0.2400 0.2100 0.2083 0.1833 0.1749 9.40%
  YoY % 7.14% 16.67% 14.29% 0.82% 13.64% 4.80% -
  Horiz. % 171.53% 160.09% 137.22% 120.07% 119.10% 104.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.6800 2.1300 1.9800 1.5200 0.7100 0.4000 0.4000 -
P/RPS 13.88 14.68 14.78 12.87 5.46 3.53 3.66 24.85%
  YoY % -5.45% -0.68% 14.84% 135.71% 54.67% -3.55% -
  Horiz. % 379.23% 401.09% 403.83% 351.64% 149.18% 96.45% 100.00%
P/EPS 63.47 62.50 68.03 70.23 38.48 35.65 36.36 9.72%
  YoY % 1.55% -8.13% -3.13% 82.51% 7.94% -1.95% -
  Horiz. % 174.56% 171.89% 187.10% 193.15% 105.83% 98.05% 100.00%
EY 1.58 1.60 1.47 1.42 2.60 2.81 2.75 -8.81%
  YoY % -1.25% 8.84% 3.52% -45.38% -7.47% 2.18% -
  Horiz. % 57.45% 58.18% 53.45% 51.64% 94.55% 102.18% 100.00%
DY 1.19 0.94 1.01 1.32 2.82 2.50 2.50 -11.63%
  YoY % 26.60% -6.93% -23.48% -53.19% 12.80% 0.00% -
  Horiz. % 47.60% 37.60% 40.40% 52.80% 112.80% 100.00% 100.00%
P/NAPS 5.60 7.61 8.25 7.24 2.84 1.82 1.90 19.72%
  YoY % -26.41% -7.76% 13.95% 154.93% 56.04% -4.21% -
  Horiz. % 294.74% 400.53% 434.21% 381.05% 149.47% 95.79% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 07/02/18 28/02/17 25/02/16 09/02/15 21/02/14 22/02/13 17/02/12 -
Price 1.5900 2.2000 2.2400 1.8700 0.7750 0.4000 0.3900 -
P/RPS 13.14 15.17 16.72 15.83 5.96 3.53 3.57 24.23%
  YoY % -13.38% -9.27% 5.62% 165.60% 68.84% -1.12% -
  Horiz. % 368.07% 424.93% 468.35% 443.42% 166.95% 98.88% 100.00%
P/EPS 60.07 64.55 76.97 86.40 42.01 35.65 35.45 9.18%
  YoY % -6.94% -16.14% -10.91% 105.67% 17.84% 0.56% -
  Horiz. % 169.45% 182.09% 217.12% 243.72% 118.50% 100.56% 100.00%
EY 1.66 1.55 1.30 1.16 2.38 2.81 2.82 -8.45%
  YoY % 7.10% 19.23% 12.07% -51.26% -15.30% -0.35% -
  Horiz. % 58.87% 54.96% 46.10% 41.13% 84.40% 99.65% 100.00%
DY 1.26 0.91 0.89 1.07 2.58 2.50 2.56 -11.13%
  YoY % 38.46% 2.25% -16.82% -58.53% 3.20% -2.34% -
  Horiz. % 49.22% 35.55% 34.77% 41.80% 100.78% 97.66% 100.00%
P/NAPS 5.30 7.86 9.33 8.90 3.10 1.82 1.86 19.05%
  YoY % -32.57% -15.76% 4.83% 187.10% 70.33% -2.15% -
  Horiz. % 284.95% 422.58% 501.61% 478.49% 166.67% 97.85% 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.
 


 

362  329  522  996 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KRETAM 0.465-0.23 
 IRIS 0.16+0.025 
 SAPNRG 0.63-0.02 
 BARAKAH 0.19+0.015 
 GBGAQRS-WA 0.075+0.01 
 MYEG 0.97+0.005 
 CUSCAPI 0.245+0.005 
 UCREST 0.345+0.005 
 TDM 0.275+0.005 
 ICON 0.13+0.005 
Partners & Brokers