[SCICOM] QoQ 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- 4.05%
YoY- 17.56%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
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 51,558 52,055 53,682 50,228 47,634 44,751 48,133 4.66%
PBT 13,192 13,025 14,286 10,713 10,269 9,640 10,416 16.97%
Tax -1,160 -1,089 -3,258 -25 -11 -12 85 -
NP 12,032 11,936 11,028 10,688 10,258 9,628 10,501 9.45%
-
NP to SH 12,114 12,021 11,114 10,764 10,345 9,724 10,595 9.29%
-
Tax Rate 8.79% 8.36% 22.81% 0.23% 0.11% 0.12% -0.82% -
Total Cost 39,526 40,119 42,654 39,540 37,376 35,123 37,632 3.31%
-
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 7,109 7,109 10,663 7,109 7,109 7,109 7,109 0.00%
Div Payout % 58.68% 59.14% 95.95% 66.04% 68.72% 73.11% 67.10% -
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 23.34% 22.93% 20.54% 21.28% 21.54% 21.51% 21.82% -
ROE 12.17% 12.53% 12.03% 12.11% 12.13% 11.89% 12.96% -
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 14.50 14.64 15.10 14.13 13.40 12.59 13.54 4.65%
EPS 3.41 3.38 3.13 3.03 2.91 2.74 2.98 9.35%
DPS 2.00 2.00 3.00 2.00 2.00 2.00 2.00 0.00%
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 14.50 14.64 15.10 14.13 13.40 12.59 13.54 4.65%
EPS 3.41 3.38 3.13 3.03 2.91 2.74 2.98 9.35%
DPS 2.00 2.00 3.00 2.00 2.00 2.00 2.00 0.00%
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 14.68 14.61 15.03 16.91 14.78 14.38 15.07 -1.72%
P/EPS 62.50 63.28 72.60 78.92 68.03 66.16 68.44 -5.84%
EY 1.60 1.58 1.38 1.27 1.47 1.51 1.46 6.26%
DY 0.94 0.93 1.32 0.84 1.01 1.10 0.98 -2.72%
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 15.17 14.68 13.91 16.49 16.72 16.60 12.92 11.24%
P/EPS 64.55 63.57 67.16 76.94 76.97 76.40 58.71 6.49%
EY 1.55 1.57 1.49 1.30 1.30 1.31 1.70 -5.94%
DY 0.91 0.93 1.43 0.86 0.89 0.96 1.14 -13.88%
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