Highlights

[SCICOM] QoQ Quarter Result on 2015-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     19.02%    YoY -     54.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 47,634 44,751 48,133 43,233 41,989 43,479 44,710 4.30%
  QoQ % 6.44% -7.03% 11.33% 2.96% -3.43% -2.75% -
  Horiz. % 106.54% 100.09% 107.66% 96.70% 93.91% 97.25% 100.00%
PBT 10,269 9,640 10,416 8,916 7,545 7,166 6,096 41.44%
  QoQ % 6.52% -7.45% 16.82% 18.17% 5.29% 17.55% -
  Horiz. % 168.45% 158.14% 170.87% 146.26% 123.77% 117.55% 100.00%
Tax -11 -12 85 135 -14 -83 -34 -52.78%
  QoQ % 8.33% -114.12% -37.04% 1,064.29% 83.13% -144.12% -
  Horiz. % 32.35% 35.29% -250.00% -397.06% 41.18% 244.12% 100.00%
NP 10,258 9,628 10,501 9,051 7,531 7,083 6,062 41.87%
  QoQ % 6.54% -8.31% 16.02% 20.18% 6.33% 16.84% -
  Horiz. % 169.22% 158.83% 173.23% 149.31% 124.23% 116.84% 100.00%
NP to SH 10,345 9,724 10,595 9,156 7,693 7,250 6,594 34.91%
  QoQ % 6.39% -8.22% 15.72% 19.02% 6.11% 9.95% -
  Horiz. % 156.89% 147.47% 160.68% 138.85% 116.67% 109.95% 100.00%
Tax Rate 0.11 % 0.12 % -0.82 % -1.51 % 0.19 % 1.16 % 0.56 % -66.11%
  QoQ % -8.33% 114.63% 45.70% -894.74% -83.62% 107.14% -
  Horiz. % 19.64% 21.43% -146.43% -269.64% 33.93% 207.14% 100.00%
Total Cost 37,376 35,123 37,632 34,182 34,458 36,396 38,648 -2.20%
  QoQ % 6.41% -6.67% 10.09% -0.80% -5.32% -5.83% -
  Horiz. % 96.71% 90.88% 97.37% 88.44% 89.16% 94.17% 100.00%
Net Worth 85,308 81,754 81,754 78,199 74,645 74,052 71,090 12.89%
  QoQ % 4.35% 0.00% 4.55% 4.76% 0.80% 4.17% -
  Horiz. % 120.00% 115.00% 115.00% 110.00% 105.00% 104.17% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,109 7,109 7,109 7,109 7,109 4,443 5,924 12.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 60.00% -25.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 75.00% 100.00%
Div Payout % 68.72 % 73.11 % 67.10 % 77.64 % 92.41 % 61.29 % 89.84 % -16.32%
  QoQ % -6.00% 8.96% -13.58% -15.98% 50.78% -31.78% -
  Horiz. % 76.49% 81.38% 74.69% 86.42% 102.86% 68.22% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 85,308 81,754 81,754 78,199 74,645 74,052 71,090 12.89%
  QoQ % 4.35% 0.00% 4.55% 4.76% 0.80% 4.17% -
  Horiz. % 120.00% 115.00% 115.00% 110.00% 105.00% 104.17% 100.00%
NOSH 355,454 355,454 355,454 355,454 355,454 296,211 296,211 12.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.54 % 21.51 % 21.82 % 20.94 % 17.94 % 16.29 % 13.56 % 36.03%
  QoQ % 0.14% -1.42% 4.20% 16.72% 10.13% 20.13% -
  Horiz. % 158.85% 158.63% 160.91% 154.42% 132.30% 120.13% 100.00%
ROE 12.13 % 11.89 % 12.96 % 11.71 % 10.31 % 9.79 % 9.28 % 19.49%
  QoQ % 2.02% -8.26% 10.67% 13.58% 5.31% 5.50% -
  Horiz. % 130.71% 128.13% 139.66% 126.19% 111.10% 105.50% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.40 12.59 13.54 12.16 11.81 14.68 15.09 -7.59%
  QoQ % 6.43% -7.02% 11.35% 2.96% -19.55% -2.72% -
  Horiz. % 88.80% 83.43% 89.73% 80.58% 78.26% 97.28% 100.00%
EPS 2.91 2.74 2.98 2.58 2.16 2.45 2.23 19.36%
  QoQ % 6.20% -8.05% 15.50% 19.44% -11.84% 9.87% -
  Horiz. % 130.49% 122.87% 133.63% 115.70% 96.86% 109.87% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 1.50 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% -25.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 75.00% 100.00%
NAPS 0.2400 0.2300 0.2300 0.2200 0.2100 0.2500 0.2400 -
  QoQ % 4.35% 0.00% 4.55% 4.76% -16.00% 4.17% -
  Horiz. % 100.00% 95.83% 95.83% 91.67% 87.50% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.40 12.59 13.54 12.16 11.81 12.23 12.58 4.29%
  QoQ % 6.43% -7.02% 11.35% 2.96% -3.43% -2.78% -
  Horiz. % 106.52% 100.08% 107.63% 96.66% 93.88% 97.22% 100.00%
EPS 2.91 2.74 2.98 2.58 2.16 2.04 1.86 34.66%
  QoQ % 6.20% -8.05% 15.50% 19.44% 5.88% 9.68% -
  Horiz. % 156.45% 147.31% 160.22% 138.71% 116.13% 109.68% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 1.25 1.67 12.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 60.00% -25.15% -
  Horiz. % 119.76% 119.76% 119.76% 119.76% 119.76% 74.85% 100.00%
NAPS 0.2400 0.2300 0.2300 0.2200 0.2100 0.2083 0.2000 12.89%
  QoQ % 4.35% 0.00% 4.55% 4.76% 0.82% 4.15% -
  Horiz. % 120.00% 115.00% 115.00% 110.00% 105.00% 104.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.9800 1.8100 2.0400 1.9900 1.5200 2.0100 1.0800 -
P/RPS 14.78 14.38 15.07 16.36 12.87 13.69 7.16 61.91%
  QoQ % 2.78% -4.58% -7.89% 27.12% -5.99% 91.20% -
  Horiz. % 206.42% 200.84% 210.47% 228.49% 179.75% 191.20% 100.00%
P/EPS 68.03 66.16 68.44 77.26 70.23 82.12 48.52 25.19%
  QoQ % 2.83% -3.33% -11.42% 10.01% -14.48% 69.25% -
  Horiz. % 140.21% 136.36% 141.06% 159.23% 144.74% 169.25% 100.00%
EY 1.47 1.51 1.46 1.29 1.42 1.22 2.06 -20.10%
  QoQ % -2.65% 3.42% 13.18% -9.15% 16.39% -40.78% -
  Horiz. % 71.36% 73.30% 70.87% 62.62% 68.93% 59.22% 100.00%
DY 1.01 1.10 0.98 1.01 1.32 0.75 1.85 -33.13%
  QoQ % -8.18% 12.24% -2.97% -23.48% 76.00% -59.46% -
  Horiz. % 54.59% 59.46% 52.97% 54.59% 71.35% 40.54% 100.00%
P/NAPS 8.25 7.87 8.87 9.05 7.24 8.04 4.50 49.63%
  QoQ % 4.83% -11.27% -1.99% 25.00% -9.95% 78.67% -
  Horiz. % 183.33% 174.89% 197.11% 201.11% 160.89% 178.67% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 30/11/15 21/08/15 25/05/15 09/02/15 17/11/14 27/08/14 -
Price 2.2400 2.0900 1.7500 2.1000 1.8700 2.0000 1.3500 -
P/RPS 16.72 16.60 12.92 17.27 15.83 13.63 8.94 51.62%
  QoQ % 0.72% 28.48% -25.19% 9.10% 16.14% 52.46% -
  Horiz. % 187.02% 185.68% 144.52% 193.18% 177.07% 152.46% 100.00%
P/EPS 76.97 76.40 58.71 81.53 86.40 81.71 60.64 17.18%
  QoQ % 0.75% 30.13% -27.99% -5.64% 5.74% 34.75% -
  Horiz. % 126.93% 125.99% 96.82% 134.45% 142.48% 134.75% 100.00%
EY 1.30 1.31 1.70 1.23 1.16 1.22 1.65 -14.66%
  QoQ % -0.76% -22.94% 38.21% 6.03% -4.92% -26.06% -
  Horiz. % 78.79% 79.39% 103.03% 74.55% 70.30% 73.94% 100.00%
DY 0.89 0.96 1.14 0.95 1.07 0.75 1.48 -28.69%
  QoQ % -7.29% -15.79% 20.00% -11.21% 42.67% -49.32% -
  Horiz. % 60.14% 64.86% 77.03% 64.19% 72.30% 50.68% 100.00%
P/NAPS 9.33 9.09 7.61 9.55 8.90 8.00 5.63 39.91%
  QoQ % 2.64% 19.45% -20.31% 7.30% 11.25% 42.10% -
  Horiz. % 165.72% 161.46% 135.17% 169.63% 158.08% 142.10% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers