Highlights

[SCICOM] YoY Quarter Result on 2016-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     3.25%    YoY -     4.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 37,636 47,087 53,682 48,133 44,710 33,120 34,507 1.46%
  YoY % -20.07% -12.29% 11.53% 7.66% 34.99% -4.02% -
  Horiz. % 109.07% 136.46% 155.57% 139.49% 129.57% 95.98% 100.00%
PBT 6,280 11,463 14,286 10,416 6,096 5,059 3,586 9.78%
  YoY % -45.22% -19.76% 37.15% 70.87% 20.50% 41.08% -
  Horiz. % 175.13% 319.66% 398.38% 290.46% 169.99% 141.08% 100.00%
Tax -2,210 -1,660 -3,258 85 -34 102 206 -
  YoY % -33.13% 49.05% -3,932.94% 350.00% -133.33% -50.49% -
  Horiz. % -1,072.82% -805.83% -1,581.55% 41.26% -16.50% 49.51% 100.00%
NP 4,070 9,803 11,028 10,501 6,062 5,161 3,792 1.19%
  YoY % -58.48% -11.11% 5.02% 73.23% 17.46% 36.10% -
  Horiz. % 107.33% 258.52% 290.82% 276.93% 159.86% 136.10% 100.00%
NP to SH 4,135 9,870 11,114 10,595 6,594 5,282 3,914 0.92%
  YoY % -58.11% -11.19% 4.90% 60.68% 24.84% 34.95% -
  Horiz. % 105.65% 252.17% 283.96% 270.69% 168.47% 134.95% 100.00%
Tax Rate 35.19 % 14.48 % 22.81 % -0.82 % 0.56 % -2.02 % -5.74 % -
  YoY % 143.02% -36.52% 2,881.71% -246.43% 127.72% 64.81% -
  Horiz. % -613.07% -252.26% -397.39% 14.29% -9.76% 35.19% 100.00%
Total Cost 33,566 37,284 42,654 37,632 38,648 27,959 30,715 1.49%
  YoY % -9.97% -12.59% 13.35% -2.63% 38.23% -8.97% -
  Horiz. % 109.28% 121.39% 138.87% 122.52% 125.83% 91.03% 100.00%
Net Worth 106,636 106,636 92,418 81,754 71,090 71,090 65,166 8.55%
  YoY % 0.00% 15.38% 13.04% 15.00% 0.00% 9.09% -
  Horiz. % 163.64% 163.64% 141.82% 125.45% 109.09% 109.09% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 10,663 10,663 10,663 7,109 5,924 5,924 2,962 23.79%
  YoY % 0.00% 0.00% 50.00% 20.00% 0.00% 100.00% -
  Horiz. % 360.00% 360.00% 360.00% 240.00% 200.00% 200.00% 100.00%
Div Payout % 257.89 % 108.04 % 95.95 % 67.10 % 89.84 % 112.16 % 75.68 % 22.66%
  YoY % 138.70% 12.60% 43.00% -25.31% -19.90% 48.20% -
  Horiz. % 340.76% 142.76% 126.78% 88.66% 118.71% 148.20% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 106,636 106,636 92,418 81,754 71,090 71,090 65,166 8.55%
  YoY % 0.00% 15.38% 13.04% 15.00% 0.00% 9.09% -
  Horiz. % 163.64% 163.64% 141.82% 125.45% 109.09% 109.09% 100.00%
NOSH 355,454 355,454 355,454 355,454 296,211 296,211 296,211 3.08%
  YoY % 0.00% 0.00% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.81 % 20.82 % 20.54 % 21.82 % 13.56 % 15.58 % 10.99 % -0.27%
  YoY % -48.08% 1.36% -5.87% 60.91% -12.97% 41.77% -
  Horiz. % 98.36% 189.44% 186.90% 198.54% 123.38% 141.77% 100.00%
ROE 3.88 % 9.26 % 12.03 % 12.96 % 9.28 % 7.43 % 6.01 % -7.03%
  YoY % -58.10% -23.03% -7.18% 39.66% 24.90% 23.63% -
  Horiz. % 64.56% 154.08% 200.17% 215.64% 154.41% 123.63% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.59 13.25 15.10 13.54 15.09 11.18 11.65 -1.58%
  YoY % -20.08% -12.25% 11.52% -10.27% 34.97% -4.03% -
  Horiz. % 90.90% 113.73% 129.61% 116.22% 129.53% 95.97% 100.00%
EPS 1.16 2.78 3.13 2.98 2.23 1.78 1.32 -2.13%
  YoY % -58.27% -11.18% 5.03% 33.63% 25.28% 34.85% -
  Horiz. % 87.88% 210.61% 237.12% 225.76% 168.94% 134.85% 100.00%
DPS 3.00 3.00 3.00 2.00 2.00 2.00 1.00 20.08%
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 100.00% -
  Horiz. % 300.00% 300.00% 300.00% 200.00% 200.00% 200.00% 100.00%
NAPS 0.3000 0.3000 0.2600 0.2300 0.2400 0.2400 0.2200 5.30%
  YoY % 0.00% 15.38% 13.04% -4.17% 0.00% 9.09% -
  Horiz. % 136.36% 136.36% 118.18% 104.55% 109.09% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.59 13.25 15.10 13.54 12.58 9.32 9.71 1.46%
  YoY % -20.08% -12.25% 11.52% 7.63% 34.98% -4.02% -
  Horiz. % 109.06% 136.46% 155.51% 139.44% 129.56% 95.98% 100.00%
EPS 1.16 2.78 3.13 2.98 1.86 1.49 1.10 0.89%
  YoY % -58.27% -11.18% 5.03% 60.22% 24.83% 35.45% -
  Horiz. % 105.45% 252.73% 284.55% 270.91% 169.09% 135.45% 100.00%
DPS 3.00 3.00 3.00 2.00 1.67 1.67 0.83 23.87%
  YoY % 0.00% 0.00% 50.00% 19.76% 0.00% 101.20% -
  Horiz. % 361.45% 361.45% 361.45% 240.96% 201.20% 201.20% 100.00%
NAPS 0.3000 0.3000 0.2600 0.2300 0.2000 0.2000 0.1833 8.55%
  YoY % 0.00% 15.38% 13.04% 15.00% 0.00% 9.11% -
  Horiz. % 163.67% 163.67% 141.84% 125.48% 109.11% 109.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.9900 2.3000 2.2700 2.0400 1.0800 0.4800 0.3600 -
P/RPS 18.79 17.36 15.03 15.07 7.16 4.29 3.09 35.08%
  YoY % 8.24% 15.50% -0.27% 110.47% 66.90% 38.83% -
  Horiz. % 608.09% 561.81% 486.41% 487.70% 231.72% 138.83% 100.00%
P/EPS 171.06 82.83 72.60 68.44 48.52 26.92 27.24 35.81%
  YoY % 106.52% 14.09% 6.08% 41.06% 80.24% -1.17% -
  Horiz. % 627.97% 304.07% 266.52% 251.25% 178.12% 98.83% 100.00%
EY 0.58 1.21 1.38 1.46 2.06 3.71 3.67 -26.46%
  YoY % -52.07% -12.32% -5.48% -29.13% -44.47% 1.09% -
  Horiz. % 15.80% 32.97% 37.60% 39.78% 56.13% 101.09% 100.00%
DY 1.51 1.30 1.32 0.98 1.85 4.17 2.78 -9.67%
  YoY % 16.15% -1.52% 34.69% -47.03% -55.64% 50.00% -
  Horiz. % 54.32% 46.76% 47.48% 35.25% 66.55% 150.00% 100.00%
P/NAPS 6.63 7.67 8.73 8.87 4.50 2.00 1.64 26.20%
  YoY % -13.56% -12.14% -1.58% 97.11% 125.00% 21.95% -
  Horiz. % 404.27% 467.68% 532.32% 540.85% 274.39% 121.95% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 25/08/17 26/08/16 21/08/15 27/08/14 29/08/13 27/08/12 -
Price 1.9000 2.1200 2.1000 1.7500 1.3500 0.4450 0.3800 -
P/RPS 17.94 16.00 13.91 12.92 8.94 3.98 3.26 32.85%
  YoY % 12.13% 15.03% 7.66% 44.52% 124.62% 22.09% -
  Horiz. % 550.31% 490.80% 426.69% 396.32% 274.23% 122.09% 100.00%
P/EPS 163.33 76.35 67.16 58.71 60.64 24.96 28.76 33.55%
  YoY % 113.92% 13.68% 14.39% -3.18% 142.95% -13.21% -
  Horiz. % 567.91% 265.47% 233.52% 204.14% 210.85% 86.79% 100.00%
EY 0.61 1.31 1.49 1.70 1.65 4.01 3.48 -25.18%
  YoY % -53.44% -12.08% -12.35% 3.03% -58.85% 15.23% -
  Horiz. % 17.53% 37.64% 42.82% 48.85% 47.41% 115.23% 100.00%
DY 1.58 1.42 1.43 1.14 1.48 4.49 2.63 -8.14%
  YoY % 11.27% -0.70% 25.44% -22.97% -67.04% 70.72% -
  Horiz. % 60.08% 53.99% 54.37% 43.35% 56.27% 170.72% 100.00%
P/NAPS 6.33 7.07 8.08 7.61 5.63 1.85 1.73 24.12%
  YoY % -10.47% -12.50% 6.18% 35.17% 204.32% 6.94% -
  Horiz. % 365.90% 408.67% 467.05% 439.88% 325.43% 106.94% 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