Highlights

[SCICOM] YoY Quarter Result on 2017-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -5.95%    YoY -     5.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 38,805 48,786 50,228 43,233 39,900 32,845 30,188 4.27%
  YoY % -20.46% -2.87% 16.18% 8.35% 21.48% 8.80% -
  Horiz. % 128.54% 161.61% 166.38% 143.21% 132.17% 108.80% 100.00%
PBT 8,353 12,094 10,713 8,916 5,825 3,010 2,920 19.14%
  YoY % -30.93% 12.89% 20.15% 53.06% 93.52% 3.08% -
  Horiz. % 286.06% 414.18% 366.88% 305.34% 199.49% 103.08% 100.00%
Tax -726 -783 -25 135 -16 22 106 -
  YoY % 7.28% -3,032.00% -118.52% 943.75% -172.73% -79.25% -
  Horiz. % -684.91% -738.68% -23.58% 127.36% -15.09% 20.75% 100.00%
NP 7,627 11,311 10,688 9,051 5,809 3,032 3,026 16.65%
  YoY % -32.57% 5.83% 18.09% 55.81% 91.59% 0.20% -
  Horiz. % 252.05% 373.79% 353.21% 299.11% 191.97% 100.20% 100.00%
NP to SH 7,706 11,393 10,764 9,156 5,915 3,141 3,027 16.84%
  YoY % -32.36% 5.84% 17.56% 54.79% 88.32% 3.77% -
  Horiz. % 254.58% 376.38% 355.60% 302.48% 195.41% 103.77% 100.00%
Tax Rate 8.69 % 6.47 % 0.23 % -1.51 % 0.27 % -0.73 % -3.63 % -
  YoY % 34.31% 2,713.04% 115.23% -659.26% 136.99% 79.89% -
  Horiz. % -239.39% -178.24% -6.34% 41.60% -7.44% 20.11% 100.00%
Total Cost 31,178 37,475 39,540 34,182 34,091 29,813 27,162 2.32%
  YoY % -16.80% -5.22% 15.67% 0.27% 14.35% 9.76% -
  Horiz. % 114.79% 137.97% 145.57% 125.84% 125.51% 109.76% 100.00%
Net Worth 106,636 103,081 88,863 78,199 71,090 65,166 59,352 10.25%
  YoY % 3.45% 16.00% 13.64% 10.00% 9.09% 9.79% -
  Horiz. % 179.66% 173.68% 149.72% 131.75% 119.78% 109.79% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 7,109 7,109 7,109 7,109 5,924 - - -
  YoY % 0.00% 0.00% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 100.00% - -
Div Payout % 92.25 % 62.40 % 66.04 % 77.64 % 100.16 % - % - % -
  YoY % 47.84% -5.51% -14.94% -22.48% 0.00% 0.00% -
  Horiz. % 92.10% 62.30% 65.93% 77.52% 100.00% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 106,636 103,081 88,863 78,199 71,090 65,166 59,352 10.25%
  YoY % 3.45% 16.00% 13.64% 10.00% 9.09% 9.79% -
  Horiz. % 179.66% 173.68% 149.72% 131.75% 119.78% 109.79% 100.00%
NOSH 355,454 355,454 355,454 355,454 296,211 296,211 296,764 3.05%
  YoY % 0.00% 0.00% 0.00% 20.00% 0.00% -0.19% -
  Horiz. % 119.78% 119.78% 119.78% 119.78% 99.81% 99.81% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.65 % 23.18 % 21.28 % 20.94 % 14.56 % 9.23 % 10.02 % 11.87%
  YoY % -15.23% 8.93% 1.62% 43.82% 57.75% -7.88% -
  Horiz. % 196.11% 231.34% 212.38% 208.98% 145.31% 92.12% 100.00%
ROE 7.23 % 11.05 % 12.11 % 11.71 % 8.32 % 4.82 % 5.10 % 5.99%
  YoY % -34.57% -8.75% 3.42% 40.75% 72.61% -5.49% -
  Horiz. % 141.76% 216.67% 237.45% 229.61% 163.14% 94.51% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.92 13.72 14.13 12.16 13.47 11.09 10.17 1.19%
  YoY % -20.41% -2.90% 16.20% -9.73% 21.46% 9.05% -
  Horiz. % 107.37% 134.91% 138.94% 119.57% 132.45% 109.05% 100.00%
EPS 2.17 3.21 3.03 2.58 2.00 1.06 1.02 13.40%
  YoY % -32.40% 5.94% 17.44% 29.00% 88.68% 3.92% -
  Horiz. % 212.75% 314.71% 297.06% 252.94% 196.08% 103.92% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.3000 0.2900 0.2500 0.2200 0.2400 0.2200 0.2000 6.99%
  YoY % 3.45% 16.00% 13.64% -8.33% 9.09% 10.00% -
  Horiz. % 150.00% 145.00% 125.00% 110.00% 120.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.92 13.72 14.13 12.16 11.23 9.24 8.49 4.28%
  YoY % -20.41% -2.90% 16.20% 8.28% 21.54% 8.83% -
  Horiz. % 128.62% 161.60% 166.43% 143.23% 132.27% 108.83% 100.00%
EPS 2.17 3.21 3.03 2.58 1.66 0.88 0.85 16.90%
  YoY % -32.40% 5.94% 17.44% 55.42% 88.64% 3.53% -
  Horiz. % 255.29% 377.65% 356.47% 303.53% 195.29% 103.53% 100.00%
DPS 2.00 2.00 2.00 2.00 1.67 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 19.76% 0.00% 0.00% -
  Horiz. % 119.76% 119.76% 119.76% 119.76% 100.00% - -
NAPS 0.3000 0.2900 0.2500 0.2200 0.2000 0.1833 0.1670 10.25%
  YoY % 3.45% 16.00% 13.64% 10.00% 9.11% 9.76% -
  Horiz. % 179.64% 173.65% 149.70% 131.74% 119.76% 109.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.0200 2.4000 2.3900 1.9900 0.9300 0.4500 0.4000 -
P/RPS 18.50 17.49 16.91 16.36 6.90 4.06 3.93 29.44%
  YoY % 5.77% 3.43% 3.36% 137.10% 69.95% 3.31% -
  Horiz. % 470.74% 445.04% 430.28% 416.29% 175.57% 103.31% 100.00%
P/EPS 93.18 74.88 78.92 77.26 46.57 42.44 39.22 15.51%
  YoY % 24.44% -5.12% 2.15% 65.90% 9.73% 8.21% -
  Horiz. % 237.58% 190.92% 201.22% 196.99% 118.74% 108.21% 100.00%
EY 1.07 1.34 1.27 1.29 2.15 2.36 2.55 -13.47%
  YoY % -20.15% 5.51% -1.55% -40.00% -8.90% -7.45% -
  Horiz. % 41.96% 52.55% 49.80% 50.59% 84.31% 92.55% 100.00%
DY 0.99 0.83 0.84 1.01 2.15 0.00 0.00 -
  YoY % 19.28% -1.19% -16.83% -53.02% 0.00% 0.00% -
  Horiz. % 46.05% 38.60% 39.07% 46.98% 100.00% - -
P/NAPS 6.73 8.28 9.56 9.05 3.88 2.05 2.00 22.40%
  YoY % -18.72% -13.39% 5.64% 133.25% 89.27% 2.50% -
  Horiz. % 336.50% 414.00% 478.00% 452.50% 194.00% 102.50% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 22/05/17 24/05/16 25/05/15 26/05/14 23/05/13 18/05/12 -
Price 2.0100 2.3800 2.3300 2.1000 1.0600 0.4400 0.3700 -
P/RPS 18.41 17.34 16.49 17.27 7.87 3.97 3.64 31.00%
  YoY % 6.17% 5.15% -4.52% 119.44% 98.24% 9.07% -
  Horiz. % 505.77% 476.37% 453.02% 474.45% 216.21% 109.07% 100.00%
P/EPS 92.72 74.25 76.94 81.53 53.08 41.49 36.27 16.92%
  YoY % 24.88% -3.50% -5.63% 53.60% 27.93% 14.39% -
  Horiz. % 255.64% 204.71% 212.13% 224.79% 146.35% 114.39% 100.00%
EY 1.08 1.35 1.30 1.23 1.88 2.41 2.76 -14.47%
  YoY % -20.00% 3.85% 5.69% -34.57% -21.99% -12.68% -
  Horiz. % 39.13% 48.91% 47.10% 44.57% 68.12% 87.32% 100.00%
DY 1.00 0.84 0.86 0.95 1.89 0.00 0.00 -
  YoY % 19.05% -2.33% -9.47% -49.74% 0.00% 0.00% -
  Horiz. % 52.91% 44.44% 45.50% 50.26% 100.00% - -
P/NAPS 6.70 8.21 9.32 9.55 4.42 2.00 1.85 23.91%
  YoY % -18.39% -11.91% -2.41% 116.06% 121.00% 8.11% -
  Horiz. % 362.16% 443.78% 503.78% 516.22% 238.92% 108.11% 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