Highlights

[SCICOM] QoQ Quarter Result on 2014-09-30 [#1]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 17-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     9.95%    YoY -     38.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 48,133 43,233 41,989 43,479 44,710 39,900 38,508 16.08%
  QoQ % 11.33% 2.96% -3.43% -2.75% 12.06% 3.61% -
  Horiz. % 124.99% 112.27% 109.04% 112.91% 116.11% 103.61% 100.00%
PBT 10,416 8,916 7,545 7,166 6,096 5,825 5,326 56.58%
  QoQ % 16.82% 18.17% 5.29% 17.55% 4.65% 9.37% -
  Horiz. % 195.57% 167.41% 141.66% 134.55% 114.46% 109.37% 100.00%
Tax 85 135 -14 -83 -34 -16 5 564.59%
  QoQ % -37.04% 1,064.29% 83.13% -144.12% -112.50% -420.00% -
  Horiz. % 1,700.00% 2,700.00% -280.00% -1,660.00% -680.00% -320.00% 100.00%
NP 10,501 9,051 7,531 7,083 6,062 5,809 5,331 57.33%
  QoQ % 16.02% 20.18% 6.33% 16.84% 4.36% 8.97% -
  Horiz. % 196.98% 169.78% 141.27% 132.86% 113.71% 108.97% 100.00%
NP to SH 10,595 9,156 7,693 7,250 6,594 5,915 5,465 55.67%
  QoQ % 15.72% 19.02% 6.11% 9.95% 11.48% 8.23% -
  Horiz. % 193.87% 167.54% 140.77% 132.66% 120.66% 108.23% 100.00%
Tax Rate -0.82 % -1.51 % 0.19 % 1.16 % 0.56 % 0.27 % -0.09 % 338.00%
  QoQ % 45.70% -894.74% -83.62% 107.14% 107.41% 400.00% -
  Horiz. % 911.11% 1,677.78% -211.11% -1,288.89% -622.22% -300.00% 100.00%
Total Cost 37,632 34,182 34,458 36,396 38,648 34,091 33,177 8.79%
  QoQ % 10.09% -0.80% -5.32% -5.83% 13.37% 2.75% -
  Horiz. % 113.43% 103.03% 103.86% 109.70% 116.49% 102.75% 100.00%
Net Worth 81,754 78,199 74,645 74,052 71,090 71,090 74,052 6.84%
  QoQ % 4.55% 4.76% 0.80% 4.17% 0.00% -4.00% -
  Horiz. % 110.40% 105.60% 100.80% 100.00% 96.00% 96.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 7,109 7,109 7,109 4,443 5,924 5,924 5,924 12.96%
  QoQ % 0.00% 0.00% 60.00% -25.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 75.00% 100.00% 100.00% 100.00%
Div Payout % 67.10 % 77.64 % 92.41 % 61.29 % 89.84 % 100.16 % 108.40 % -27.43%
  QoQ % -13.58% -15.98% 50.78% -31.78% -10.30% -7.60% -
  Horiz. % 61.90% 71.62% 85.25% 56.54% 82.88% 92.40% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 81,754 78,199 74,645 74,052 71,090 71,090 74,052 6.84%
  QoQ % 4.55% 4.76% 0.80% 4.17% 0.00% -4.00% -
  Horiz. % 110.40% 105.60% 100.80% 100.00% 96.00% 96.00% 100.00%
NOSH 355,454 355,454 355,454 296,211 296,211 296,211 296,211 12.96%
  QoQ % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.82 % 20.94 % 17.94 % 16.29 % 13.56 % 14.56 % 13.84 % 35.57%
  QoQ % 4.20% 16.72% 10.13% 20.13% -6.87% 5.20% -
  Horiz. % 157.66% 151.30% 129.62% 117.70% 97.98% 105.20% 100.00%
ROE 12.96 % 11.71 % 10.31 % 9.79 % 9.28 % 8.32 % 7.38 % 45.71%
  QoQ % 10.67% 13.58% 5.31% 5.50% 11.54% 12.74% -
  Horiz. % 175.61% 158.67% 139.70% 132.66% 125.75% 112.74% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.54 12.16 11.81 14.68 15.09 13.47 13.00 2.76%
  QoQ % 11.35% 2.96% -19.55% -2.72% 12.03% 3.62% -
  Horiz. % 104.15% 93.54% 90.85% 112.92% 116.08% 103.62% 100.00%
EPS 2.98 2.58 2.16 2.45 2.23 2.00 1.85 37.53%
  QoQ % 15.50% 19.44% -11.84% 9.87% 11.50% 8.11% -
  Horiz. % 161.08% 139.46% 116.76% 132.43% 120.54% 108.11% 100.00%
DPS 2.00 2.00 2.00 1.50 2.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 33.33% -25.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 75.00% 100.00% 100.00% 100.00%
NAPS 0.2300 0.2200 0.2100 0.2500 0.2400 0.2400 0.2500 -5.42%
  QoQ % 4.55% 4.76% -16.00% 4.17% 0.00% -4.00% -
  Horiz. % 92.00% 88.00% 84.00% 100.00% 96.00% 96.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.54 12.16 11.81 12.23 12.58 11.23 10.83 16.10%
  QoQ % 11.35% 2.96% -3.43% -2.78% 12.02% 3.69% -
  Horiz. % 125.02% 112.28% 109.05% 112.93% 116.16% 103.69% 100.00%
EPS 2.98 2.58 2.16 2.04 1.86 1.66 1.54 55.47%
  QoQ % 15.50% 19.44% 5.88% 9.68% 12.05% 7.79% -
  Horiz. % 193.51% 167.53% 140.26% 132.47% 120.78% 107.79% 100.00%
DPS 2.00 2.00 2.00 1.25 1.67 1.67 1.67 12.81%
  QoQ % 0.00% 0.00% 60.00% -25.15% 0.00% 0.00% -
  Horiz. % 119.76% 119.76% 119.76% 74.85% 100.00% 100.00% 100.00%
NAPS 0.2300 0.2200 0.2100 0.2083 0.2000 0.2000 0.2083 6.85%
  QoQ % 4.55% 4.76% 0.82% 4.15% 0.00% -3.98% -
  Horiz. % 110.42% 105.62% 100.82% 100.00% 96.02% 96.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.0400 1.9900 1.5200 2.0100 1.0800 0.9300 0.7100 -
P/RPS 15.07 16.36 12.87 13.69 7.16 6.90 5.46 97.13%
  QoQ % -7.89% 27.12% -5.99% 91.20% 3.77% 26.37% -
  Horiz. % 276.01% 299.63% 235.71% 250.73% 131.14% 126.37% 100.00%
P/EPS 68.44 77.26 70.23 82.12 48.52 46.57 38.48 46.95%
  QoQ % -11.42% 10.01% -14.48% 69.25% 4.19% 21.02% -
  Horiz. % 177.86% 200.78% 182.51% 213.41% 126.09% 121.02% 100.00%
EY 1.46 1.29 1.42 1.22 2.06 2.15 2.60 -32.01%
  QoQ % 13.18% -9.15% 16.39% -40.78% -4.19% -17.31% -
  Horiz. % 56.15% 49.62% 54.62% 46.92% 79.23% 82.69% 100.00%
DY 0.98 1.01 1.32 0.75 1.85 2.15 2.82 -50.67%
  QoQ % -2.97% -23.48% 76.00% -59.46% -13.95% -23.76% -
  Horiz. % 34.75% 35.82% 46.81% 26.60% 65.60% 76.24% 100.00%
P/NAPS 8.87 9.05 7.24 8.04 4.50 3.88 2.84 114.11%
  QoQ % -1.99% 25.00% -9.95% 78.67% 15.98% 36.62% -
  Horiz. % 312.32% 318.66% 254.93% 283.10% 158.45% 136.62% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 25/05/15 09/02/15 17/11/14 27/08/14 26/05/14 21/02/14 -
Price 1.7500 2.1000 1.8700 2.0000 1.3500 1.0600 0.7750 -
P/RPS 12.92 17.27 15.83 13.63 8.94 7.87 5.96 67.74%
  QoQ % -25.19% 9.10% 16.14% 52.46% 13.60% 32.05% -
  Horiz. % 216.78% 289.77% 265.60% 228.69% 150.00% 132.05% 100.00%
P/EPS 58.71 81.53 86.40 81.71 60.64 53.08 42.01 25.08%
  QoQ % -27.99% -5.64% 5.74% 34.75% 14.24% 26.35% -
  Horiz. % 139.75% 194.07% 205.67% 194.50% 144.35% 126.35% 100.00%
EY 1.70 1.23 1.16 1.22 1.65 1.88 2.38 -20.14%
  QoQ % 38.21% 6.03% -4.92% -26.06% -12.23% -21.01% -
  Horiz. % 71.43% 51.68% 48.74% 51.26% 69.33% 78.99% 100.00%
DY 1.14 0.95 1.07 0.75 1.48 1.89 2.58 -42.07%
  QoQ % 20.00% -11.21% 42.67% -49.32% -21.69% -26.74% -
  Horiz. % 44.19% 36.82% 41.47% 29.07% 57.36% 73.26% 100.00%
P/NAPS 7.61 9.55 8.90 8.00 5.63 4.42 3.10 82.28%
  QoQ % -20.31% 7.30% 11.25% 42.10% 27.38% 42.58% -
  Horiz. % 245.48% 308.06% 287.10% 258.06% 181.61% 142.58% 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.
 


 

435  291  528  629 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.43-0.015 
 MYEG 1.75+0.05 
 VC 0.08+0.005 
 MRCB 0.725+0.01 
 QES 0.32+0.01 
 HIBISCS 1.01+0.03 
 BORNOIL 0.0550.00 
 NOVAMSC 0.175+0.005 
 A50CHIN-H17 0.35-0.04 
 HSI-H4I 0.54-0.10 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
3. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
4. Stocks on Radar - MyEG Services AmInvest Research Reports
5. 宜鼎营收标青 星洲日報/投資致富‧企業故事
Partners & Brokers