Highlights

[SCICOM] YoY Quarter Result on 2014-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     8.23%    YoY -     88.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 48,786 50,228 43,233 39,900 32,845 30,188 34,837 5.77%
  YoY % -2.87% 16.18% 8.35% 21.48% 8.80% -13.35% -
  Horiz. % 140.04% 144.18% 124.10% 114.53% 94.28% 86.65% 100.00%
PBT 12,094 10,713 8,916 5,825 3,010 2,920 3,196 24.81%
  YoY % 12.89% 20.15% 53.06% 93.52% 3.08% -8.64% -
  Horiz. % 378.41% 335.20% 278.97% 182.26% 94.18% 91.36% 100.00%
Tax -783 -25 135 -16 22 106 17 -
  YoY % -3,032.00% -118.52% 943.75% -172.73% -79.25% 523.53% -
  Horiz. % -4,605.88% -147.06% 794.12% -94.12% 129.41% 623.53% 100.00%
NP 11,311 10,688 9,051 5,809 3,032 3,026 3,213 23.31%
  YoY % 5.83% 18.09% 55.81% 91.59% 0.20% -5.82% -
  Horiz. % 352.04% 332.65% 281.70% 180.80% 94.37% 94.18% 100.00%
NP to SH 11,393 10,764 9,156 5,915 3,141 3,027 3,213 23.46%
  YoY % 5.84% 17.56% 54.79% 88.32% 3.77% -5.79% -
  Horiz. % 354.59% 335.01% 284.97% 184.10% 97.76% 94.21% 100.00%
Tax Rate 6.47 % 0.23 % -1.51 % 0.27 % -0.73 % -3.63 % -0.53 % -
  YoY % 2,713.04% 115.23% -659.26% 136.99% 79.89% -584.91% -
  Horiz. % -1,220.75% -43.40% 284.91% -50.94% 137.74% 684.91% 100.00%
Total Cost 37,475 39,540 34,182 34,091 29,813 27,162 31,624 2.87%
  YoY % -5.22% 15.67% 0.27% 14.35% 9.76% -14.11% -
  Horiz. % 118.50% 125.03% 108.09% 107.80% 94.27% 85.89% 100.00%
Net Worth 103,081 88,863 78,199 71,090 65,166 59,352 56,524 10.52%
  YoY % 16.00% 13.64% 10.00% 9.09% 9.79% 5.00% -
  Horiz. % 182.36% 157.21% 138.35% 125.77% 115.29% 105.00% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 7,109 7,109 7,109 5,924 - - - -
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 100.00% - - -
Div Payout % 62.40 % 66.04 % 77.64 % 100.16 % - % - % - % -
  YoY % -5.51% -14.94% -22.48% 0.00% 0.00% 0.00% -
  Horiz. % 62.30% 65.93% 77.52% 100.00% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 103,081 88,863 78,199 71,090 65,166 59,352 56,524 10.52%
  YoY % 16.00% 13.64% 10.00% 9.09% 9.79% 5.00% -
  Horiz. % 182.36% 157.21% 138.35% 125.77% 115.29% 105.00% 100.00%
NOSH 355,454 355,454 355,454 296,211 296,211 296,764 297,499 3.01%
  YoY % 0.00% 0.00% 20.00% 0.00% -0.19% -0.25% -
  Horiz. % 119.48% 119.48% 119.48% 99.57% 99.57% 99.75% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.18 % 21.28 % 20.94 % 14.56 % 9.23 % 10.02 % 9.22 % 16.59%
  YoY % 8.93% 1.62% 43.82% 57.75% -7.88% 8.68% -
  Horiz. % 251.41% 230.80% 227.11% 157.92% 100.11% 108.68% 100.00%
ROE 11.05 % 12.11 % 11.71 % 8.32 % 4.82 % 5.10 % 5.68 % 11.72%
  YoY % -8.75% 3.42% 40.75% 72.61% -5.49% -10.21% -
  Horiz. % 194.54% 213.20% 206.16% 146.48% 84.86% 89.79% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.72 14.13 12.16 13.47 11.09 10.17 11.71 2.67%
  YoY % -2.90% 16.20% -9.73% 21.46% 9.05% -13.15% -
  Horiz. % 117.16% 120.67% 103.84% 115.03% 94.71% 86.85% 100.00%
EPS 3.21 3.03 2.58 2.00 1.06 1.02 1.08 19.89%
  YoY % 5.94% 17.44% 29.00% 88.68% 3.92% -5.56% -
  Horiz. % 297.22% 280.56% 238.89% 185.19% 98.15% 94.44% 100.00%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 0.2900 0.2500 0.2200 0.2400 0.2200 0.2000 0.1900 7.29%
  YoY % 16.00% 13.64% -8.33% 9.09% 10.00% 5.26% -
  Horiz. % 152.63% 131.58% 115.79% 126.32% 115.79% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.72 14.13 12.16 11.23 9.24 8.49 9.80 5.76%
  YoY % -2.90% 16.20% 8.28% 21.54% 8.83% -13.37% -
  Horiz. % 140.00% 144.18% 124.08% 114.59% 94.29% 86.63% 100.00%
EPS 3.21 3.03 2.58 1.66 0.88 0.85 0.90 23.58%
  YoY % 5.94% 17.44% 55.42% 88.64% 3.53% -5.56% -
  Horiz. % 356.67% 336.67% 286.67% 184.44% 97.78% 94.44% 100.00%
DPS 2.00 2.00 2.00 1.67 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 19.76% 0.00% 0.00% 0.00% -
  Horiz. % 119.76% 119.76% 119.76% 100.00% - - -
NAPS 0.2900 0.2500 0.2200 0.2000 0.1833 0.1670 0.1590 10.52%
  YoY % 16.00% 13.64% 10.00% 9.11% 9.76% 5.03% -
  Horiz. % 182.39% 157.23% 138.36% 125.79% 115.28% 105.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.4000 2.3900 1.9900 0.9300 0.4500 0.4000 0.4000 -
P/RPS 17.49 16.91 16.36 6.90 4.06 3.93 3.42 31.23%
  YoY % 3.43% 3.36% 137.10% 69.95% 3.31% 14.91% -
  Horiz. % 511.40% 494.44% 478.36% 201.75% 118.71% 114.91% 100.00%
P/EPS 74.88 78.92 77.26 46.57 42.44 39.22 37.04 12.44%
  YoY % -5.12% 2.15% 65.90% 9.73% 8.21% 5.89% -
  Horiz. % 202.16% 213.07% 208.59% 125.73% 114.58% 105.89% 100.00%
EY 1.34 1.27 1.29 2.15 2.36 2.55 2.70 -11.01%
  YoY % 5.51% -1.55% -40.00% -8.90% -7.45% -5.56% -
  Horiz. % 49.63% 47.04% 47.78% 79.63% 87.41% 94.44% 100.00%
DY 0.83 0.84 1.01 2.15 0.00 0.00 0.00 -
  YoY % -1.19% -16.83% -53.02% 0.00% 0.00% 0.00% -
  Horiz. % 38.60% 39.07% 46.98% 100.00% - - -
P/NAPS 8.28 9.56 9.05 3.88 2.05 2.00 2.11 25.56%
  YoY % -13.39% 5.64% 133.25% 89.27% 2.50% -5.21% -
  Horiz. % 392.42% 453.08% 428.91% 183.89% 97.16% 94.79% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 24/05/16 25/05/15 26/05/14 23/05/13 18/05/12 04/05/11 -
Price 2.3800 2.3300 2.1000 1.0600 0.4400 0.3700 0.4500 -
P/RPS 17.34 16.49 17.27 7.87 3.97 3.64 3.84 28.53%
  YoY % 5.15% -4.52% 119.44% 98.24% 9.07% -5.21% -
  Horiz. % 451.56% 429.43% 449.74% 204.95% 103.39% 94.79% 100.00%
P/EPS 74.25 76.94 81.53 53.08 41.49 36.27 41.67 10.10%
  YoY % -3.50% -5.63% 53.60% 27.93% 14.39% -12.96% -
  Horiz. % 178.19% 184.64% 195.66% 127.38% 99.57% 87.04% 100.00%
EY 1.35 1.30 1.23 1.88 2.41 2.76 2.40 -9.14%
  YoY % 3.85% 5.69% -34.57% -21.99% -12.68% 15.00% -
  Horiz. % 56.25% 54.17% 51.25% 78.33% 100.42% 115.00% 100.00%
DY 0.84 0.86 0.95 1.89 0.00 0.00 0.00 -
  YoY % -2.33% -9.47% -49.74% 0.00% 0.00% 0.00% -
  Horiz. % 44.44% 45.50% 50.26% 100.00% - - -
P/NAPS 8.21 9.32 9.55 4.42 2.00 1.85 2.37 22.98%
  YoY % -11.91% -2.41% 116.06% 121.00% 8.11% -21.94% -
  Horiz. % 346.41% 393.25% 402.95% 186.50% 84.39% 78.06% 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.
 


 

378  336  509  688 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KRETAM 0.46-0.235 
 IRIS 0.155+0.02 
 SAPNRG 0.63-0.02 
 BARAKAH 0.185+0.01 
 GBGAQRS-WA 0.07+0.005 
 MYEG 0.9650.00 
 CUSCAPI 0.240.00 
 UCREST 0.340.00 
 TDM 0.28+0.01 
 YTL 1.07+0.01 
Partners & Brokers