Highlights

[SCICOM] YoY Quarter Result on 2013-12-31 [#2]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 21-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     4.53%    YoY -     64.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 51,558 47,634 41,989 38,508 33,520 32,306 37,815 5.30%
  YoY % 8.24% 13.44% 9.04% 14.88% 3.76% -14.57% -
  Horiz. % 136.34% 125.97% 111.04% 101.83% 88.64% 85.43% 100.00%
PBT 13,192 10,269 7,545 5,326 3,511 3,189 3,467 24.92%
  YoY % 28.46% 36.10% 41.66% 51.69% 10.10% -8.02% -
  Horiz. % 380.50% 296.19% 217.62% 153.62% 101.27% 91.98% 100.00%
Tax -1,160 -11 -14 5 -232 66 -242 29.82%
  YoY % -10,445.45% 21.43% -380.00% 102.16% -451.52% 127.27% -
  Horiz. % 479.34% 4.55% 5.79% -2.07% 95.87% -27.27% 100.00%
NP 12,032 10,258 7,531 5,331 3,279 3,255 3,225 24.51%
  YoY % 17.29% 36.21% 41.27% 62.58% 0.74% 0.93% -
  Horiz. % 373.09% 318.08% 233.52% 165.30% 101.67% 100.93% 100.00%
NP to SH 12,114 10,345 7,693 5,465 3,324 3,256 3,225 24.65%
  YoY % 17.10% 34.47% 40.77% 64.41% 2.09% 0.96% -
  Horiz. % 375.63% 320.78% 238.54% 169.46% 103.07% 100.96% 100.00%
Tax Rate 8.79 % 0.11 % 0.19 % -0.09 % 6.61 % -2.07 % 6.98 % 3.91%
  YoY % 7,890.91% -42.11% 311.11% -101.36% 419.32% -129.66% -
  Horiz. % 125.93% 1.58% 2.72% -1.29% 94.70% -29.66% 100.00%
Total Cost 39,526 37,376 34,458 33,177 30,241 29,051 34,590 2.25%
  YoY % 5.75% 8.47% 3.86% 9.71% 4.10% -16.01% -
  Horiz. % 114.27% 108.05% 99.62% 95.92% 87.43% 83.99% 100.00%
Net Worth 99,527 85,308 74,645 74,052 65,166 62,159 56,215 9.98%
  YoY % 16.67% 14.29% 0.80% 13.64% 4.84% 10.57% -
  Horiz. % 177.05% 151.75% 132.78% 131.73% 115.92% 110.57% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,109 7,109 7,109 5,924 2,962 2,959 2,958 15.72%
  YoY % 0.00% 0.00% 20.00% 100.00% 0.07% 0.04% -
  Horiz. % 240.28% 240.28% 240.28% 200.23% 100.11% 100.04% 100.00%
Div Payout % 58.68 % 68.72 % 92.41 % 108.40 % 89.11 % 90.91 % 91.74 % -7.17%
  YoY % -14.61% -25.64% -14.75% 21.65% -1.98% -0.90% -
  Horiz. % 63.96% 74.91% 100.73% 118.16% 97.13% 99.10% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 99,527 85,308 74,645 74,052 65,166 62,159 56,215 9.98%
  YoY % 16.67% 14.29% 0.80% 13.64% 4.84% 10.57% -
  Horiz. % 177.05% 151.75% 132.78% 131.73% 115.92% 110.57% 100.00%
NOSH 355,454 355,454 355,454 296,211 296,211 295,999 295,871 3.10%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.07% 0.04% -
  Horiz. % 120.14% 120.14% 120.14% 100.11% 100.11% 100.04% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 23.34 % 21.54 % 17.94 % 13.84 % 9.78 % 10.08 % 8.53 % 18.25%
  YoY % 8.36% 20.07% 29.62% 41.51% -2.98% 18.17% -
  Horiz. % 273.62% 252.52% 210.32% 162.25% 114.65% 118.17% 100.00%
ROE 12.17 % 12.13 % 10.31 % 7.38 % 5.10 % 5.24 % 5.74 % 13.33%
  YoY % 0.33% 17.65% 39.70% 44.71% -2.67% -8.71% -
  Horiz. % 212.02% 211.32% 179.62% 128.57% 88.85% 91.29% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.50 13.40 11.81 13.00 11.32 10.91 12.78 2.12%
  YoY % 8.21% 13.46% -9.15% 14.84% 3.76% -14.63% -
  Horiz. % 113.46% 104.85% 92.41% 101.72% 88.58% 85.37% 100.00%
EPS 3.41 2.91 2.16 1.85 1.12 1.10 1.09 20.91%
  YoY % 17.18% 34.72% 16.76% 65.18% 1.82% 0.92% -
  Horiz. % 312.84% 266.97% 198.17% 169.72% 102.75% 100.92% 100.00%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 1.00 12.23%
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.2800 0.2400 0.2100 0.2500 0.2200 0.2100 0.1900 6.67%
  YoY % 16.67% 14.29% -16.00% 13.64% 4.76% 10.53% -
  Horiz. % 147.37% 126.32% 110.53% 131.58% 115.79% 110.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.50 13.40 11.81 10.83 9.43 9.09 10.64 5.29%
  YoY % 8.21% 13.46% 9.05% 14.85% 3.74% -14.57% -
  Horiz. % 136.28% 125.94% 111.00% 101.79% 88.63% 85.43% 100.00%
EPS 3.41 2.91 2.16 1.54 0.94 0.92 0.91 24.60%
  YoY % 17.18% 34.72% 40.26% 63.83% 2.17% 1.10% -
  Horiz. % 374.73% 319.78% 237.36% 169.23% 103.30% 101.10% 100.00%
DPS 2.00 2.00 2.00 1.67 0.83 0.83 0.83 15.77%
  YoY % 0.00% 0.00% 19.76% 101.20% 0.00% 0.00% -
  Horiz. % 240.96% 240.96% 240.96% 201.20% 100.00% 100.00% 100.00%
NAPS 0.2800 0.2400 0.2100 0.2083 0.1833 0.1749 0.1582 9.97%
  YoY % 16.67% 14.29% 0.82% 13.64% 4.80% 10.56% -
  Horiz. % 176.99% 151.71% 132.74% 131.67% 115.87% 110.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.1300 1.9800 1.5200 0.7100 0.4000 0.4000 0.4200 -
P/RPS 14.68 14.78 12.87 5.46 3.53 3.66 3.29 28.28%
  YoY % -0.68% 14.84% 135.71% 54.67% -3.55% 11.25% -
  Horiz. % 446.20% 449.24% 391.19% 165.96% 107.29% 111.25% 100.00%
P/EPS 62.50 68.03 70.23 38.48 35.65 36.36 38.53 8.39%
  YoY % -8.13% -3.13% 82.51% 7.94% -1.95% -5.63% -
  Horiz. % 162.21% 176.56% 182.27% 99.87% 92.53% 94.37% 100.00%
EY 1.60 1.47 1.42 2.60 2.81 2.75 2.60 -7.77%
  YoY % 8.84% 3.52% -45.38% -7.47% 2.18% 5.77% -
  Horiz. % 61.54% 56.54% 54.62% 100.00% 108.08% 105.77% 100.00%
DY 0.94 1.01 1.32 2.82 2.50 2.50 2.38 -14.33%
  YoY % -6.93% -23.48% -53.19% 12.80% 0.00% 5.04% -
  Horiz. % 39.50% 42.44% 55.46% 118.49% 105.04% 105.04% 100.00%
P/NAPS 7.61 8.25 7.24 2.84 1.82 1.90 2.21 22.86%
  YoY % -7.76% 13.95% 154.93% 56.04% -4.21% -14.03% -
  Horiz. % 344.34% 373.30% 327.60% 128.51% 82.35% 85.97% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 09/02/15 21/02/14 22/02/13 17/02/12 28/02/11 -
Price 2.2000 2.2400 1.8700 0.7750 0.4000 0.3900 0.3900 -
P/RPS 15.17 16.72 15.83 5.96 3.53 3.57 3.05 30.62%
  YoY % -9.27% 5.62% 165.60% 68.84% -1.12% 17.05% -
  Horiz. % 497.38% 548.20% 519.02% 195.41% 115.74% 117.05% 100.00%
P/EPS 64.55 76.97 86.40 42.01 35.65 35.45 35.78 10.32%
  YoY % -16.14% -10.91% 105.67% 17.84% 0.56% -0.92% -
  Horiz. % 180.41% 215.12% 241.48% 117.41% 99.64% 99.08% 100.00%
EY 1.55 1.30 1.16 2.38 2.81 2.82 2.79 -9.32%
  YoY % 19.23% 12.07% -51.26% -15.30% -0.35% 1.08% -
  Horiz. % 55.56% 46.59% 41.58% 85.30% 100.72% 101.08% 100.00%
DY 0.91 0.89 1.07 2.58 2.50 2.56 2.56 -15.82%
  YoY % 2.25% -16.82% -58.53% 3.20% -2.34% 0.00% -
  Horiz. % 35.55% 34.77% 41.80% 100.78% 97.66% 100.00% 100.00%
P/NAPS 7.86 9.33 8.90 3.10 1.82 1.86 2.05 25.08%
  YoY % -15.76% 4.83% 187.10% 70.33% -2.15% -9.27% -
  Horiz. % 383.41% 455.12% 434.15% 151.22% 88.78% 90.73% 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.
 


 

392  316  489  702 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.175+0.03 
 DSONIC 0.485-0.21 
 MYEG 1.13-0.37 
 SAPNRG 0.335-0.01 
 DSONIC-WA 0.095-0.03 
 PRESBHD 0.54-0.08 
 HSI-C3V 0.20+0.005 
 K1 0.28+0.01 
 HSI-H4V 0.355-0.005 
 HSI-C3X 0.540.00 
Partners & Brokers