[SCICOM] QoQ Annualized Quarter Result on 31-Mar-2017 [#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- -1.86%
YoY- 15.23%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 177,696 183,352 199,486 203,198 207,226 208,220 196,295 -6.40%
PBT 44,794 47,080 49,774 51,081 52,434 52,100 44,908 -0.16%
Tax -4,354 -3,520 -4,692 -4,042 -4,498 -4,356 -3,306 20.08%
NP 40,440 43,560 45,082 47,038 47,936 47,744 41,602 -1.86%
-
NP to SH 40,760 43,888 45,398 47,370 48,270 48,084 41,947 -1.89%
-
Tax Rate 9.72% 7.48% 9.43% 7.91% 8.58% 8.36% 7.36% -
Total Cost 137,256 139,792 154,404 156,160 159,290 160,476 154,693 -7.64%
-
Net Worth 106,636 106,636 106,636 103,081 99,527 95,972 92,418 9.98%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 28,436 28,436 31,990 28,436 28,436 28,436 31,990 -7.53%
Div Payout % 69.77% 64.79% 70.47% 60.03% 58.91% 59.14% 76.26% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 106,636 106,636 106,636 103,081 99,527 95,972 92,418 9.98%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 22.76% 23.76% 22.60% 23.15% 23.13% 22.93% 21.19% -
ROE 38.22% 41.16% 42.57% 45.95% 48.50% 50.10% 45.39% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.99 51.58 56.12 57.17 58.30 58.58 55.22 -6.40%
EPS 11.46 12.36 12.77 13.33 13.58 13.52 11.80 -1.92%
DPS 8.00 8.00 9.00 8.00 8.00 8.00 9.00 -7.53%
NAPS 0.30 0.30 0.30 0.29 0.28 0.27 0.26 9.98%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.99 51.58 56.12 57.17 58.30 58.58 55.22 -6.40%
EPS 11.46 12.36 12.77 13.33 13.58 13.52 11.80 -1.92%
DPS 8.00 8.00 9.00 8.00 8.00 8.00 9.00 -7.53%
NAPS 0.30 0.30 0.30 0.29 0.28 0.27 0.26 9.98%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.68 1.92 2.30 2.40 2.13 2.14 2.27 -
P/RPS 3.36 3.72 4.10 4.20 3.65 3.65 4.11 -12.53%
P/EPS 14.65 15.55 18.01 18.01 15.69 15.82 19.24 -16.57%
EY 6.83 6.43 5.55 5.55 6.38 6.32 5.20 19.87%
DY 4.76 4.17 3.91 3.33 3.76 3.74 3.96 13.01%
P/NAPS 5.60 6.40 7.67 8.28 7.61 7.93 8.73 -25.56%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 07/02/18 13/11/17 25/08/17 22/05/17 28/02/17 07/11/16 26/08/16 -
Price 1.59 1.87 2.12 2.38 2.20 2.15 2.10 -
P/RPS 3.18 3.63 3.78 4.16 3.77 3.67 3.80 -11.16%
P/EPS 13.87 15.15 16.60 17.86 16.20 15.89 17.80 -15.28%
EY 7.21 6.60 6.02 5.60 6.17 6.29 5.62 18.01%
DY 5.03 4.28 4.25 3.36 3.64 3.72 4.29 11.15%
P/NAPS 5.30 6.23 7.07 8.21 7.86 7.96 8.08 -24.44%

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