[SCICOM] QoQ TTM 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- 8.72%
YoY- 48.59%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 176,834 173,411 170,078 166,597 160,143 148,553 141,498 16.07%
PBT 34,043 29,723 26,632 24,413 22,313 21,276 18,461 50.54%
Tax 123 4 -147 -128 90 226 264 -39.98%
NP 34,166 29,727 26,485 24,285 22,403 21,502 18,725 49.48%
-
NP to SH 34,694 30,692 27,451 25,223 23,201 21,890 19,116 48.95%
-
Tax Rate -0.36% -0.01% 0.55% 0.52% -0.40% -1.06% -1.43% -
Total Cost 142,668 143,684 143,593 142,312 137,740 127,051 122,773 10.56%
-
Net Worth 81,754 78,199 74,645 0 70,966 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 25,770 24,570 23,376 22,175 20,699 20,734 14,810 44.81%
Div Payout % 74.28% 80.06% 85.16% 87.92% 89.22% 94.72% 77.48% -
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 0 70,966 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% 17.14% 15.57% 14.58% 13.99% 14.47% 13.23% -
ROE 42.44% 39.25% 36.78% 0.00% 32.69% 30.79% 25.81% -
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 48.79 47.85 56.30 54.16 50.15 47.77 2.75%
EPS 9.76 8.63 7.72 8.52 7.85 7.39 6.45 31.90%
DPS 7.25 6.91 6.58 7.50 7.00 7.00 5.00 28.19%
NAPS 0.23 0.22 0.21 0.00 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 48.79 47.85 46.87 45.05 41.79 39.81 16.06%
EPS 9.76 8.63 7.72 7.10 6.53 6.16 5.38 48.90%
DPS 7.25 6.91 6.58 6.24 5.82 5.83 4.17 44.73%
NAPS 0.23 0.22 0.21 0.00 0.1997 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 4.08 3.18 3.57 1.99 1.85 1.49 96.72%
P/EPS 20.90 23.05 19.68 23.58 13.76 12.58 11.00 53.58%
EY 4.78 4.34 5.08 4.24 7.27 7.95 9.09 -34.92%
DY 3.55 3.47 4.33 3.73 6.48 7.53 7.04 -36.72%
P/NAPS 8.87 9.05 7.24 0.00 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 4.30 3.91 3.55 2.49 2.11 1.62 67.99%
P/EPS 17.93 24.32 24.21 23.46 17.21 14.34 12.01 30.72%
EY 5.58 4.11 4.13 4.26 5.81 6.97 8.33 -23.49%
DY 4.14 3.29 3.52 3.75 5.19 6.60 6.45 -25.65%
P/NAPS 7.61 9.55 8.90 0.00 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