[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2014 [#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- 24.99%
YoY- 38.68%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized 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 176,834 171,601 170,936 173,916 160,143 153,910 151,066 11.10%
PBT 34,043 31,502 29,422 28,664 22,313 21,622 20,784 39.07%
Tax 123 50 -194 -332 90 165 280 -42.29%
NP 34,166 31,553 29,228 28,332 22,403 21,788 21,064 38.17%
-
NP to SH 34,694 32,132 29,886 29,000 23,202 22,144 21,386 38.18%
-
Tax Rate -0.36% -0.16% 0.66% 1.16% -0.40% -0.76% -1.35% -
Total Cost 142,668 140,048 141,708 145,584 137,740 132,122 130,002 6.41%
-
Net Worth 81,754 78,199 74,645 74,052 71,090 71,090 74,052 6.83%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 26,659 26,066 24,881 17,772 20,734 19,747 17,772 31.13%
Div Payout % 76.84% 81.12% 83.26% 61.29% 89.37% 89.18% 83.10% -
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 6.83%
NOSH 355,454 355,454 355,454 296,211 296,211 296,211 296,211 12.96%
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 19.32% 18.39% 17.10% 16.29% 13.99% 14.16% 13.94% -
ROE 42.44% 41.09% 40.04% 39.16% 32.64% 31.15% 28.88% -
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 49.75 48.28 48.09 58.71 54.06 51.96 51.00 -1.64%
EPS 9.76 9.57 9.18 9.80 7.83 7.48 7.22 22.32%
DPS 7.50 7.33 7.00 6.00 7.00 6.67 6.00 16.08%
NAPS 0.23 0.22 0.21 0.25 0.24 0.24 0.25 -5.42%
Adjusted Per Share Value based on latest NOSH - 296,211
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.75 48.28 48.09 48.93 45.05 43.30 42.50 11.10%
EPS 9.76 9.57 9.18 8.16 6.53 6.23 6.02 38.12%
DPS 7.50 7.33 7.00 5.00 5.83 5.56 5.00 31.13%
NAPS 0.23 0.22 0.21 0.2083 0.20 0.20 0.2083 6.84%
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 2.04 1.99 1.52 2.01 1.08 0.93 0.71 -
P/RPS 4.10 4.12 3.16 3.42 2.00 1.79 1.39 106.08%
P/EPS 20.90 22.01 18.08 20.53 13.79 12.44 9.83 65.57%
EY 4.78 4.54 5.53 4.87 7.25 8.04 10.17 -39.63%
DY 3.68 3.69 4.61 2.99 6.48 7.17 8.45 -42.63%
P/NAPS 8.87 9.05 7.24 8.04 4.50 3.88 2.84 114.11%
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 1.75 2.10 1.87 2.00 1.35 1.06 0.775 -
P/RPS 3.52 4.35 3.89 3.41 2.50 2.04 1.52 75.30%
P/EPS 17.93 23.23 22.24 20.43 17.23 14.18 10.73 40.94%
EY 5.58 4.30 4.50 4.90 5.80 7.05 9.32 -29.03%
DY 4.29 3.49 3.74 3.00 5.19 6.29 7.74 -32.59%
P/NAPS 7.61 9.55 8.90 8.00 5.63 4.42 3.10 82.27%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment