Highlights

[SCICOM] YoY Quarter Result on 2013-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 23-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -5.51%    YoY -     3.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 50,228 43,233 39,900 32,845 30,188 34,837 29,970 8.98%
  YoY % 16.18% 8.35% 21.48% 8.80% -13.35% 16.24% -
  Horiz. % 167.59% 144.25% 133.13% 109.59% 100.73% 116.24% 100.00%
PBT 10,713 8,916 5,825 3,010 2,920 3,196 1,947 32.83%
  YoY % 20.15% 53.06% 93.52% 3.08% -8.64% 64.15% -
  Horiz. % 550.23% 457.94% 299.18% 154.60% 149.97% 164.15% 100.00%
Tax -25 135 -16 22 106 17 264 -
  YoY % -118.52% 943.75% -172.73% -79.25% 523.53% -93.56% -
  Horiz. % -9.47% 51.14% -6.06% 8.33% 40.15% 6.44% 100.00%
NP 10,688 9,051 5,809 3,032 3,026 3,213 2,211 30.00%
  YoY % 18.09% 55.81% 91.59% 0.20% -5.82% 45.32% -
  Horiz. % 483.40% 409.36% 262.73% 137.13% 136.86% 145.32% 100.00%
NP to SH 10,764 9,156 5,915 3,141 3,027 3,213 2,211 30.15%
  YoY % 17.56% 54.79% 88.32% 3.77% -5.79% 45.32% -
  Horiz. % 486.84% 414.11% 267.53% 142.06% 136.91% 145.32% 100.00%
Tax Rate 0.23 % -1.51 % 0.27 % -0.73 % -3.63 % -0.53 % -13.56 % -
  YoY % 115.23% -659.26% 136.99% 79.89% -584.91% 96.09% -
  Horiz. % -1.70% 11.14% -1.99% 5.38% 26.77% 3.91% 100.00%
Total Cost 39,540 34,182 34,091 29,813 27,162 31,624 27,759 6.07%
  YoY % 15.67% 0.27% 14.35% 9.76% -14.11% 13.92% -
  Horiz. % 142.44% 123.14% 122.81% 107.40% 97.85% 113.92% 100.00%
Net Worth 88,863 78,199 71,090 65,166 59,352 56,524 50,613 9.83%
  YoY % 13.64% 10.00% 9.09% 9.79% 5.00% 11.68% -
  Horiz. % 175.57% 154.50% 140.46% 128.75% 117.27% 111.68% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 7,109 7,109 5,924 - - - 2,663 17.76%
  YoY % 0.00% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.87% 266.87% 222.39% 0.00% 0.00% 0.00% 100.00%
Div Payout % 66.04 % 77.64 % 100.16 % - % - % - % 120.48 % -9.53%
  YoY % -14.94% -22.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.81% 64.44% 83.13% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 88,863 78,199 71,090 65,166 59,352 56,524 50,613 9.83%
  YoY % 13.64% 10.00% 9.09% 9.79% 5.00% 11.68% -
  Horiz. % 175.57% 154.50% 140.46% 128.75% 117.27% 111.68% 100.00%
NOSH 355,454 355,454 296,211 296,211 296,764 297,499 266,385 4.92%
  YoY % 0.00% 20.00% 0.00% -0.19% -0.25% 11.68% -
  Horiz. % 133.44% 133.44% 111.20% 111.20% 111.40% 111.68% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.28 % 20.94 % 14.56 % 9.23 % 10.02 % 9.22 % 7.38 % 19.28%
  YoY % 1.62% 43.82% 57.75% -7.88% 8.68% 24.93% -
  Horiz. % 288.35% 283.74% 197.29% 125.07% 135.77% 124.93% 100.00%
ROE 12.11 % 11.71 % 8.32 % 4.82 % 5.10 % 5.68 % 4.37 % 18.50%
  YoY % 3.42% 40.75% 72.61% -5.49% -10.21% 29.98% -
  Horiz. % 277.12% 267.96% 190.39% 110.30% 116.70% 129.98% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.13 12.16 13.47 11.09 10.17 11.71 11.25 3.87%
  YoY % 16.20% -9.73% 21.46% 9.05% -13.15% 4.09% -
  Horiz. % 125.60% 108.09% 119.73% 98.58% 90.40% 104.09% 100.00%
EPS 3.03 2.58 2.00 1.06 1.02 1.08 0.83 24.06%
  YoY % 17.44% 29.00% 88.68% 3.92% -5.56% 30.12% -
  Horiz. % 365.06% 310.84% 240.96% 127.71% 122.89% 130.12% 100.00%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 1.00 12.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2500 0.2200 0.2400 0.2200 0.2000 0.1900 0.1900 4.68%
  YoY % 13.64% -8.33% 9.09% 10.00% 5.26% 0.00% -
  Horiz. % 131.58% 115.79% 126.32% 115.79% 105.26% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.13 12.16 11.23 9.24 8.49 9.80 8.43 8.98%
  YoY % 16.20% 8.28% 21.54% 8.83% -13.37% 16.25% -
  Horiz. % 167.62% 144.25% 133.21% 109.61% 100.71% 116.25% 100.00%
EPS 3.03 2.58 1.66 0.88 0.85 0.90 0.62 30.24%
  YoY % 17.44% 55.42% 88.64% 3.53% -5.56% 45.16% -
  Horiz. % 488.71% 416.13% 267.74% 141.94% 137.10% 145.16% 100.00%
DPS 2.00 2.00 1.67 0.00 0.00 0.00 0.75 17.74%
  YoY % 0.00% 19.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.67% 266.67% 222.67% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2500 0.2200 0.2000 0.1833 0.1670 0.1590 0.1424 9.82%
  YoY % 13.64% 10.00% 9.11% 9.76% 5.03% 11.66% -
  Horiz. % 175.56% 154.49% 140.45% 128.72% 117.28% 111.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.3900 1.9900 0.9300 0.4500 0.4000 0.4000 0.3900 -
P/RPS 16.91 16.36 6.90 4.06 3.93 3.42 3.47 30.18%
  YoY % 3.36% 137.10% 69.95% 3.31% 14.91% -1.44% -
  Horiz. % 487.32% 471.47% 198.85% 117.00% 113.26% 98.56% 100.00%
P/EPS 78.92 77.26 46.57 42.44 39.22 37.04 46.99 9.02%
  YoY % 2.15% 65.90% 9.73% 8.21% 5.89% -21.17% -
  Horiz. % 167.95% 164.42% 99.11% 90.32% 83.46% 78.83% 100.00%
EY 1.27 1.29 2.15 2.36 2.55 2.70 2.13 -8.25%
  YoY % -1.55% -40.00% -8.90% -7.45% -5.56% 26.76% -
  Horiz. % 59.62% 60.56% 100.94% 110.80% 119.72% 126.76% 100.00%
DY 0.84 1.01 2.15 0.00 0.00 0.00 2.56 -16.94%
  YoY % -16.83% -53.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.81% 39.45% 83.98% 0.00% 0.00% 0.00% 100.00%
P/NAPS 9.56 9.05 3.88 2.05 2.00 2.11 2.05 29.23%
  YoY % 5.64% 133.25% 89.27% 2.50% -5.21% 2.93% -
  Horiz. % 466.34% 441.46% 189.27% 100.00% 97.56% 102.93% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 25/05/15 26/05/14 23/05/13 18/05/12 04/05/11 12/05/10 -
Price 2.3300 2.1000 1.0600 0.4400 0.3700 0.4500 0.4300 -
P/RPS 16.49 17.27 7.87 3.97 3.64 3.84 3.82 27.57%
  YoY % -4.52% 119.44% 98.24% 9.07% -5.21% 0.52% -
  Horiz. % 431.68% 452.09% 206.02% 103.93% 95.29% 100.52% 100.00%
P/EPS 76.94 81.53 53.08 41.49 36.27 41.67 51.81 6.81%
  YoY % -5.63% 53.60% 27.93% 14.39% -12.96% -19.57% -
  Horiz. % 148.50% 157.36% 102.45% 80.08% 70.01% 80.43% 100.00%
EY 1.30 1.23 1.88 2.41 2.76 2.40 1.93 -6.37%
  YoY % 5.69% -34.57% -21.99% -12.68% 15.00% 24.35% -
  Horiz. % 67.36% 63.73% 97.41% 124.87% 143.01% 124.35% 100.00%
DY 0.86 0.95 1.89 0.00 0.00 0.00 2.33 -15.29%
  YoY % -9.47% -49.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.91% 40.77% 81.12% 0.00% 0.00% 0.00% 100.00%
P/NAPS 9.32 9.55 4.42 2.00 1.85 2.37 2.26 26.61%
  YoY % -2.41% 116.06% 121.00% 8.11% -21.94% 4.87% -
  Horiz. % 412.39% 422.57% 195.58% 88.50% 81.86% 104.87% 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.
 


 

168  188  476  1377 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.02+0.055 
 NOVAMSC 0.145+0.01 
 HSI-H4B 0.35+0.065 
 HSI-H4A 0.20+0.07 
 SAPNRG 0.625-0.005 
 KRETAM 0.47+0.01 
 HSI-C3E 0.255-0.05 
 HSI-C3K 0.37-0.07 
 PWORTH 0.245+0.005 
 HSI-C3H 0.455-0.165 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
3. RHB Top 20 Small Cap Jewel for MY, SG and HK TRV Stock News & Articles
4. PublicInvest Research Headlines - 18 Jun 2018 PublicInvest Research
5. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
Partners & Brokers