Highlights

[SCICOM] QoQ Annualized 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 -     3.19%    YoY -     34.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 208,220 196,295 190,150 184,770 179,004 176,834 171,601 13.72%
  QoQ % 6.08% 3.23% 2.91% 3.22% 1.23% 3.05% -
  Horiz. % 121.34% 114.39% 110.81% 107.67% 104.31% 103.05% 100.00%
PBT 52,100 44,908 40,829 39,818 38,560 34,043 31,502 39.72%
  QoQ % 16.01% 9.99% 2.54% 3.26% 13.27% 8.06% -
  Horiz. % 165.38% 142.55% 129.61% 126.40% 122.40% 108.06% 100.00%
Tax -4,356 -3,306 -64 -46 -48 123 50 -
  QoQ % -31.76% -5,065.62% -39.13% 4.17% -139.02% 142.76% -
  Horiz. % -8,597.31% -6,524.96% -126.31% -90.79% -94.74% 242.76% 100.00%
NP 47,744 41,602 40,765 39,772 38,512 34,166 31,553 31.70%
  QoQ % 14.76% 2.05% 2.50% 3.27% 12.72% 8.28% -
  Horiz. % 151.31% 131.85% 129.20% 126.05% 122.05% 108.28% 100.00%
NP to SH 48,084 41,947 41,110 40,138 38,896 34,694 32,132 30.73%
  QoQ % 14.63% 2.03% 2.42% 3.19% 12.11% 7.97% -
  Horiz. % 149.65% 130.55% 127.94% 124.92% 121.05% 107.97% 100.00%
Tax Rate 8.36 % 7.36 % 0.16 % 0.12 % 0.12 % -0.36 % -0.16 % -
  QoQ % 13.59% 4,500.00% 33.33% 0.00% 133.33% -125.00% -
  Horiz. % -5,225.00% -4,600.00% -100.00% -75.00% -75.00% 225.00% 100.00%
Total Cost 160,476 154,693 149,385 144,998 140,492 142,668 140,048 9.47%
  QoQ % 3.74% 3.55% 3.03% 3.21% -1.53% 1.87% -
  Horiz. % 114.59% 110.46% 106.67% 103.53% 100.32% 101.87% 100.00%
Net Worth 95,972 92,418 88,863 85,308 81,754 81,754 78,199 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 28,436 31,990 28,436 28,436 28,436 26,659 26,066 5.96%
  QoQ % -11.11% 12.50% 0.00% 0.00% 6.67% 2.27% -
  Horiz. % 109.09% 122.73% 109.09% 109.09% 109.09% 102.27% 100.00%
Div Payout % 59.14 % 76.26 % 69.17 % 70.85 % 73.11 % 76.84 % 81.12 % -18.95%
  QoQ % -22.45% 10.25% -2.37% -3.09% -4.85% -5.28% -
  Horiz. % 72.90% 94.01% 85.27% 87.34% 90.13% 94.72% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 95,972 92,418 88,863 85,308 81,754 81,754 78,199 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.93 % 21.19 % 21.44 % 21.53 % 21.51 % 19.32 % 18.39 % 15.80%
  QoQ % 8.21% -1.17% -0.42% 0.09% 11.34% 5.06% -
  Horiz. % 124.69% 115.23% 116.59% 117.07% 116.97% 105.06% 100.00%
ROE 50.10 % 45.39 % 46.26 % 47.05 % 47.58 % 42.44 % 41.09 % 14.09%
  QoQ % 10.38% -1.88% -1.68% -1.11% 12.11% 3.29% -
  Horiz. % 121.93% 110.46% 112.58% 114.50% 115.79% 103.29% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 58.58 55.22 53.50 51.98 50.36 49.75 48.28 13.72%
  QoQ % 6.08% 3.21% 2.92% 3.22% 1.23% 3.04% -
  Horiz. % 121.33% 114.37% 110.81% 107.66% 104.31% 103.04% 100.00%
EPS 13.52 11.80 11.56 11.30 10.96 9.76 9.57 25.83%
  QoQ % 14.58% 2.08% 2.30% 3.10% 12.30% 1.99% -
  Horiz. % 141.27% 123.30% 120.79% 118.08% 114.52% 101.99% 100.00%
DPS 8.00 9.00 8.00 8.00 8.00 7.50 7.33 5.99%
  QoQ % -11.11% 12.50% 0.00% 0.00% 6.67% 2.32% -
  Horiz. % 109.14% 122.78% 109.14% 109.14% 109.14% 102.32% 100.00%
NAPS 0.2700 0.2600 0.2500 0.2400 0.2300 0.2300 0.2200 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 58.58 55.22 53.50 51.98 50.36 49.75 48.28 13.72%
  QoQ % 6.08% 3.21% 2.92% 3.22% 1.23% 3.04% -
  Horiz. % 121.33% 114.37% 110.81% 107.66% 104.31% 103.04% 100.00%
EPS 13.52 11.80 11.56 11.30 10.96 9.76 9.57 25.83%
  QoQ % 14.58% 2.08% 2.30% 3.10% 12.30% 1.99% -
  Horiz. % 141.27% 123.30% 120.79% 118.08% 114.52% 101.99% 100.00%
DPS 8.00 9.00 8.00 8.00 8.00 7.50 7.33 5.99%
  QoQ % -11.11% 12.50% 0.00% 0.00% 6.67% 2.32% -
  Horiz. % 109.14% 122.78% 109.14% 109.14% 109.14% 102.32% 100.00%
NAPS 0.2700 0.2600 0.2500 0.2400 0.2300 0.2300 0.2200 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.1400 2.2700 2.3900 1.9800 1.8100 2.0400 1.9900 -
P/RPS 3.65 4.11 4.47 3.81 3.59 4.10 4.12 -7.74%
  QoQ % -11.19% -8.05% 17.32% 6.13% -12.44% -0.49% -
  Horiz. % 88.59% 99.76% 108.50% 92.48% 87.14% 99.51% 100.00%
P/EPS 15.82 19.24 20.66 17.53 16.54 20.90 22.01 -19.71%
  QoQ % -17.78% -6.87% 17.86% 5.99% -20.86% -5.04% -
  Horiz. % 71.88% 87.41% 93.87% 79.65% 75.15% 94.96% 100.00%
EY 6.32 5.20 4.84 5.70 6.05 4.78 4.54 24.60%
  QoQ % 21.54% 7.44% -15.09% -5.79% 26.57% 5.29% -
  Horiz. % 139.21% 114.54% 106.61% 125.55% 133.26% 105.29% 100.00%
DY 3.74 3.96 3.35 4.04 4.42 3.68 3.69 0.90%
  QoQ % -5.56% 18.21% -17.08% -8.60% 20.11% -0.27% -
  Horiz. % 101.36% 107.32% 90.79% 109.49% 119.78% 99.73% 100.00%
P/NAPS 7.93 8.73 9.56 8.25 7.87 8.87 9.05 -8.41%
  QoQ % -9.16% -8.68% 15.88% 4.83% -11.27% -1.99% -
  Horiz. % 87.62% 96.46% 105.64% 91.16% 86.96% 98.01% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 07/11/16 26/08/16 24/05/16 25/02/16 30/11/15 21/08/15 25/05/15 -
Price 2.1500 2.1000 2.3300 2.2400 2.0900 1.7500 2.1000 -
P/RPS 3.67 3.80 4.36 4.31 4.15 3.52 4.35 -10.69%
  QoQ % -3.42% -12.84% 1.16% 3.86% 17.90% -19.08% -
  Horiz. % 84.37% 87.36% 100.23% 99.08% 95.40% 80.92% 100.00%
P/EPS 15.89 17.80 20.15 19.84 19.10 17.93 23.23 -22.31%
  QoQ % -10.73% -11.66% 1.56% 3.87% 6.53% -22.82% -
  Horiz. % 68.40% 76.63% 86.74% 85.41% 82.22% 77.18% 100.00%
EY 6.29 5.62 4.96 5.04 5.24 5.58 4.30 28.77%
  QoQ % 11.92% 13.31% -1.59% -3.82% -6.09% 29.77% -
  Horiz. % 146.28% 130.70% 115.35% 117.21% 121.86% 129.77% 100.00%
DY 3.72 4.29 3.43 3.57 3.83 4.29 3.49 4.33%
  QoQ % -13.29% 25.07% -3.92% -6.79% -10.72% 22.92% -
  Horiz. % 106.59% 122.92% 98.28% 102.29% 109.74% 122.92% 100.00%
P/NAPS 7.96 8.08 9.32 9.33 9.09 7.61 9.55 -11.40%
  QoQ % -1.49% -13.30% -0.11% 2.64% 19.45% -20.31% -
  Horiz. % 83.35% 84.61% 97.59% 97.70% 95.18% 79.69% 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.
 


 

212  224  446  1328 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 0.92+0.08 
 ARMADA 0.185+0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.25-1.00 
 HSI-C3X 0.63+0.065 
 HSI-C3W 0.35+0.045 
 HSI-C3V 0.175+0.025 
 A50CHIN-C26 0.32+0.03 
 HSI-H4V 0.145-0.02 
 PERMAJU 0.380.00 
Partners & Brokers