Highlights

[SCICOM] QoQ Quarter Result on 2017-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -13.37%    YoY -     -11.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 38,805 43,010 45,838 47,087 48,786 51,558 52,055 -17.80%
  QoQ % -9.78% -6.17% -2.65% -3.48% -5.38% -0.95% -
  Horiz. % 74.55% 82.62% 88.06% 90.46% 93.72% 99.05% 100.00%
PBT 8,353 10,627 11,770 11,463 12,094 13,192 13,025 -25.65%
  QoQ % -21.40% -9.71% 2.68% -5.22% -8.32% 1.28% -
  Horiz. % 64.13% 81.59% 90.36% 88.01% 92.85% 101.28% 100.00%
Tax -726 -1,297 -880 -1,660 -783 -1,160 -1,089 -23.70%
  QoQ % 44.02% -47.39% 46.99% -112.01% 32.50% -6.52% -
  Horiz. % 66.67% 119.10% 80.81% 152.43% 71.90% 106.52% 100.00%
NP 7,627 9,330 10,890 9,803 11,311 12,032 11,936 -25.83%
  QoQ % -18.25% -14.33% 11.09% -13.33% -5.99% 0.80% -
  Horiz. % 63.90% 78.17% 91.24% 82.13% 94.76% 100.80% 100.00%
NP to SH 7,706 9,408 10,972 9,870 11,393 12,114 12,021 -25.67%
  QoQ % -18.09% -14.25% 11.17% -13.37% -5.95% 0.77% -
  Horiz. % 64.10% 78.26% 91.27% 82.11% 94.78% 100.77% 100.00%
Tax Rate 8.69 % 12.20 % 7.48 % 14.48 % 6.47 % 8.79 % 8.36 % 2.62%
  QoQ % -28.77% 63.10% -48.34% 123.80% -26.39% 5.14% -
  Horiz. % 103.95% 145.93% 89.47% 173.21% 77.39% 105.14% 100.00%
Total Cost 31,178 33,680 34,948 37,284 37,475 39,526 40,119 -15.49%
  QoQ % -7.43% -3.63% -6.27% -0.51% -5.19% -1.48% -
  Horiz. % 77.71% 83.95% 87.11% 92.93% 93.41% 98.52% 100.00%
Net Worth 106,636 106,636 106,636 106,636 103,081 99,527 95,972 7.28%
  QoQ % 0.00% 0.00% 0.00% 3.45% 3.57% 3.70% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 107.41% 103.70% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 7,109 7,109 7,109 10,663 7,109 7,109 7,109 -
  QoQ % 0.00% 0.00% -33.33% 50.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 150.00% 100.00% 100.00% 100.00%
Div Payout % 92.25 % 75.56 % 64.79 % 108.04 % 62.40 % 58.68 % 59.14 % 34.54%
  QoQ % 22.09% 16.62% -40.03% 73.14% 6.34% -0.78% -
  Horiz. % 155.99% 127.76% 109.55% 182.69% 105.51% 99.22% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 106,636 106,636 106,636 106,636 103,081 99,527 95,972 7.28%
  QoQ % 0.00% 0.00% 0.00% 3.45% 3.57% 3.70% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 107.41% 103.70% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 19.65 % 21.69 % 23.76 % 20.82 % 23.18 % 23.34 % 22.93 % -9.79%
  QoQ % -9.41% -8.71% 14.12% -10.18% -0.69% 1.79% -
  Horiz. % 85.70% 94.59% 103.62% 90.80% 101.09% 101.79% 100.00%
ROE 7.23 % 8.82 % 10.29 % 9.26 % 11.05 % 12.17 % 12.53 % -30.71%
  QoQ % -18.03% -14.29% 11.12% -16.20% -9.20% -2.87% -
  Horiz. % 57.70% 70.39% 82.12% 73.90% 88.19% 97.13% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 10.92 12.10 12.90 13.25 13.72 14.50 14.64 -17.77%
  QoQ % -9.75% -6.20% -2.64% -3.43% -5.38% -0.96% -
  Horiz. % 74.59% 82.65% 88.11% 90.51% 93.72% 99.04% 100.00%
EPS 2.17 2.65 3.09 2.78 3.21 3.41 3.38 -25.60%
  QoQ % -18.11% -14.24% 11.15% -13.40% -5.87% 0.89% -
  Horiz. % 64.20% 78.40% 91.42% 82.25% 94.97% 100.89% 100.00%
DPS 2.00 2.00 2.00 3.00 2.00 2.00 2.00 -
  QoQ % 0.00% 0.00% -33.33% 50.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 150.00% 100.00% 100.00% 100.00%
NAPS 0.3000 0.3000 0.3000 0.3000 0.2900 0.2800 0.2700 7.28%
  QoQ % 0.00% 0.00% 0.00% 3.45% 3.57% 3.70% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 107.41% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 10.92 12.10 12.90 13.25 13.72 14.50 14.64 -17.77%
  QoQ % -9.75% -6.20% -2.64% -3.43% -5.38% -0.96% -
  Horiz. % 74.59% 82.65% 88.11% 90.51% 93.72% 99.04% 100.00%
EPS 2.17 2.65 3.09 2.78 3.21 3.41 3.38 -25.60%
  QoQ % -18.11% -14.24% 11.15% -13.40% -5.87% 0.89% -
  Horiz. % 64.20% 78.40% 91.42% 82.25% 94.97% 100.89% 100.00%
DPS 2.00 2.00 2.00 3.00 2.00 2.00 2.00 -
  QoQ % 0.00% 0.00% -33.33% 50.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 150.00% 100.00% 100.00% 100.00%
NAPS 0.3000 0.3000 0.3000 0.3000 0.2900 0.2800 0.2700 7.28%
  QoQ % 0.00% 0.00% 0.00% 3.45% 3.57% 3.70% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 107.41% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.0200 1.6800 1.9200 2.3000 2.4000 2.1300 2.1400 -
P/RPS 18.50 13.88 14.89 17.36 17.49 14.68 14.61 17.06%
  QoQ % 33.29% -6.78% -14.23% -0.74% 19.14% 0.48% -
  Horiz. % 126.63% 95.00% 101.92% 118.82% 119.71% 100.48% 100.00%
P/EPS 93.18 63.47 62.20 82.83 74.88 62.50 63.28 29.46%
  QoQ % 46.81% 2.04% -24.91% 10.62% 19.81% -1.23% -
  Horiz. % 147.25% 100.30% 98.29% 130.89% 118.33% 98.77% 100.00%
EY 1.07 1.58 1.61 1.21 1.34 1.60 1.58 -22.90%
  QoQ % -32.28% -1.86% 33.06% -9.70% -16.25% 1.27% -
  Horiz. % 67.72% 100.00% 101.90% 76.58% 84.81% 101.27% 100.00%
DY 0.99 1.19 1.04 1.30 0.83 0.94 0.93 4.26%
  QoQ % -16.81% 14.42% -20.00% 56.63% -11.70% 1.08% -
  Horiz. % 106.45% 127.96% 111.83% 139.78% 89.25% 101.08% 100.00%
P/NAPS 6.73 5.60 6.40 7.67 8.28 7.61 7.93 -10.37%
  QoQ % 20.18% -12.50% -16.56% -7.37% 8.80% -4.04% -
  Horiz. % 84.87% 70.62% 80.71% 96.72% 104.41% 95.96% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 07/02/18 13/11/17 25/08/17 22/05/17 28/02/17 07/11/16 -
Price 2.0100 1.5900 1.8700 2.1200 2.3800 2.2000 2.1500 -
P/RPS 18.41 13.14 14.50 16.00 17.34 15.17 14.68 16.31%
  QoQ % 40.11% -9.38% -9.38% -7.73% 14.30% 3.34% -
  Horiz. % 125.41% 89.51% 98.77% 108.99% 118.12% 103.34% 100.00%
P/EPS 92.72 60.07 60.58 76.35 74.25 64.55 63.57 28.64%
  QoQ % 54.35% -0.84% -20.65% 2.83% 15.03% 1.54% -
  Horiz. % 145.85% 94.49% 95.30% 120.10% 116.80% 101.54% 100.00%
EY 1.08 1.66 1.65 1.31 1.35 1.55 1.57 -22.09%
  QoQ % -34.94% 0.61% 25.95% -2.96% -12.90% -1.27% -
  Horiz. % 68.79% 105.73% 105.10% 83.44% 85.99% 98.73% 100.00%
DY 1.00 1.26 1.07 1.42 0.84 0.91 0.93 4.96%
  QoQ % -20.63% 17.76% -24.65% 69.05% -7.69% -2.15% -
  Horiz. % 107.53% 135.48% 115.05% 152.69% 90.32% 97.85% 100.00%
P/NAPS 6.70 5.30 6.23 7.07 8.21 7.86 7.96 -10.86%
  QoQ % 26.42% -14.93% -11.88% -13.89% 4.45% -1.26% -
  Horiz. % 84.17% 66.58% 78.27% 88.82% 103.14% 98.74% 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.
 


 

243  256  537  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445+0.015 
 REACH-WA 0.10+0.01 
 D&O 0.76+0.02 
 HIBISCS 1.03+0.02 
 VC 0.085+0.005 
 QES 0.315-0.005 
 HSI-H4O 0.4750.00 
 MYEG 1.76+0.01 
 VELESTO 0.275-0.005 
 REACH 0.405+0.01 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. StockAlliance - KTC " the top-tier CPG Distributor" in East Malaysia StockAlliance Smells Of Money
3. Stocks on Radar - MyEG Services AmInvest Research Reports
4. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
5. Elsoft Research may rise higher, says RHB Retail Research [Goreng Goreng] ELSOFT
Partners & Brokers