[SCICOM] QoQ Cumulative 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- 47.21%
YoY- 15.23%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 88,848 45,838 199,486 152,399 103,613 52,055 196,295 -40.96%
PBT 22,397 11,770 49,774 38,311 26,217 13,025 44,908 -37.03%
Tax -2,177 -880 -4,692 -3,032 -2,249 -1,089 -3,306 -24.25%
NP 20,220 10,890 45,082 35,279 23,968 11,936 41,602 -38.10%
-
NP to SH 20,380 10,972 45,398 35,528 24,135 12,021 41,947 -38.11%
-
Tax Rate 9.72% 7.48% 9.43% 7.91% 8.58% 8.36% 7.36% -
Total Cost 68,628 34,948 154,404 117,120 79,645 40,119 154,693 -41.74%
-
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 14,218 7,109 31,990 21,327 14,218 7,109 31,990 -41.67%
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 19.11% 10.29% 42.57% 34.47% 24.25% 12.53% 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 25.00 12.90 56.12 42.87 29.15 14.64 55.22 -40.95%
EPS 5.73 3.09 12.77 10.00 6.79 3.38 11.80 -38.13%
DPS 4.00 2.00 9.00 6.00 4.00 2.00 9.00 -41.67%
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 25.00 12.90 56.12 42.87 29.15 14.64 55.22 -40.95%
EPS 5.73 3.09 12.77 10.00 6.79 3.38 11.80 -38.13%
DPS 4.00 2.00 9.00 6.00 4.00 2.00 9.00 -41.67%
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 6.72 14.89 4.10 5.60 7.31 14.61 4.11 38.66%
P/EPS 29.30 62.20 18.01 24.01 31.37 63.28 19.24 32.26%
EY 3.41 1.61 5.55 4.16 3.19 1.58 5.20 -24.46%
DY 2.38 1.04 3.91 2.50 1.88 0.93 3.96 -28.71%
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 6.36 14.50 3.78 5.55 7.55 14.68 3.80 40.83%
P/EPS 27.73 60.58 16.60 23.81 32.40 63.57 17.80 34.27%
EY 3.61 1.65 6.02 4.20 3.09 1.57 5.62 -25.49%
DY 2.52 1.07 4.25 2.52 1.82 0.93 4.29 -29.79%
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