[SCICOM] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 2.42%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 207,226 208,220 196,295 190,150 184,770 179,004 176,834 11.09%
PBT 52,434 52,100 44,908 40,829 39,818 38,560 34,043 33.19%
Tax -4,498 -4,356 -3,306 -64 -46 -48 123 -
NP 47,936 47,744 41,602 40,765 39,772 38,512 34,166 25.19%
-
NP to SH 48,270 48,084 41,947 41,110 40,138 38,896 34,694 24.50%
-
Tax Rate 8.58% 8.36% 7.36% 0.16% 0.12% 0.12% -0.36% -
Total Cost 159,290 160,476 154,693 149,385 144,998 140,492 142,668 7.58%
-
Net Worth 99,527 95,972 92,418 88,863 85,308 81,754 81,754 13.94%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 28,436 28,436 31,990 28,436 28,436 28,436 26,659 4.37%
Div Payout % 58.91% 59.14% 76.26% 69.17% 70.85% 73.11% 76.84% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 99,527 95,972 92,418 88,863 85,308 81,754 81,754 13.94%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 23.13% 22.93% 21.19% 21.44% 21.53% 21.51% 19.32% -
ROE 48.50% 50.10% 45.39% 46.26% 47.05% 47.58% 42.44% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 58.30 58.58 55.22 53.50 51.98 50.36 49.75 11.09%
EPS 13.58 13.52 11.80 11.56 11.30 10.96 9.76 24.50%
DPS 8.00 8.00 9.00 8.00 8.00 8.00 7.50 4.37%
NAPS 0.28 0.27 0.26 0.25 0.24 0.23 0.23 13.94%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 58.30 58.58 55.22 53.50 51.98 50.36 49.75 11.09%
EPS 13.58 13.52 11.80 11.56 11.30 10.96 9.76 24.50%
DPS 8.00 8.00 9.00 8.00 8.00 8.00 7.50 4.37%
NAPS 0.28 0.27 0.26 0.25 0.24 0.23 0.23 13.94%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.13 2.14 2.27 2.39 1.98 1.81 2.04 -
P/RPS 3.65 3.65 4.11 4.47 3.81 3.59 4.10 -7.42%
P/EPS 15.69 15.82 19.24 20.66 17.53 16.54 20.90 -17.32%
EY 6.38 6.32 5.20 4.84 5.70 6.05 4.78 21.11%
DY 3.76 3.74 3.96 3.35 4.04 4.42 3.68 1.43%
P/NAPS 7.61 7.93 8.73 9.56 8.25 7.87 8.87 -9.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 07/11/16 26/08/16 24/05/16 25/02/16 30/11/15 21/08/15 -
Price 2.20 2.15 2.10 2.33 2.24 2.09 1.75 -
P/RPS 3.77 3.67 3.80 4.36 4.31 4.15 3.52 4.65%
P/EPS 16.20 15.89 17.80 20.15 19.84 19.10 17.93 -6.51%
EY 6.17 6.29 5.62 4.96 5.04 5.24 5.58 6.89%
DY 3.64 3.72 4.29 3.43 3.57 3.83 4.29 -10.33%
P/NAPS 7.86 7.96 8.08 9.32 9.33 9.09 7.61 2.16%

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