[SCICOM] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -3.33%
YoY- -8.73%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 209,996 192,368 154,636 183,352 208,220 179,004 173,916 3.18%
PBT 36,656 37,136 27,252 47,080 52,100 38,560 28,664 4.18%
Tax -9,556 -11,424 -6,712 -3,520 -4,356 -48 -332 74.97%
NP 27,100 25,712 20,540 43,560 47,744 38,512 28,332 -0.73%
-
NP to SH 27,104 25,692 20,740 43,888 48,084 38,896 29,000 -1.11%
-
Tax Rate 26.07% 30.76% 24.63% 7.48% 8.36% 0.12% 1.16% -
Total Cost 182,896 166,656 134,096 139,792 160,476 140,492 145,584 3.87%
-
Net Worth 106,636 103,081 99,527 106,636 95,972 81,754 74,052 6.26%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 21,327 21,327 28,436 28,436 28,436 28,436 17,772 3.08%
Div Payout % 78.69% 83.01% 137.11% 64.79% 59.14% 73.11% 61.29% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 106,636 103,081 99,527 106,636 95,972 81,754 74,052 6.26%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 296,211 3.08%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 12.91% 13.37% 13.28% 23.76% 22.93% 21.51% 16.29% -
ROE 25.42% 24.92% 20.84% 41.16% 50.10% 47.58% 39.16% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 59.08 54.12 43.50 51.58 58.58 50.36 58.71 0.10%
EPS 7.64 7.52 5.84 12.36 13.52 10.96 9.80 -4.06%
DPS 6.00 6.00 8.00 8.00 8.00 8.00 6.00 0.00%
NAPS 0.30 0.29 0.28 0.30 0.27 0.23 0.25 3.08%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 59.08 54.12 43.50 51.58 58.58 50.36 48.93 3.18%
EPS 7.64 7.52 5.84 12.36 13.52 10.96 8.16 -1.09%
DPS 6.00 6.00 8.00 8.00 8.00 8.00 5.00 3.08%
NAPS 0.30 0.29 0.28 0.30 0.27 0.23 0.2083 6.26%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.88 0.875 1.85 1.92 2.14 1.81 2.01 -
P/RPS 1.49 1.62 4.25 3.72 3.65 3.59 3.42 -12.92%
P/EPS 11.54 12.11 31.71 15.55 15.82 16.54 20.53 -9.14%
EY 8.66 8.26 3.15 6.43 6.32 6.05 4.87 10.05%
DY 6.82 6.86 4.32 4.17 3.74 4.42 2.99 14.71%
P/NAPS 2.93 3.02 6.61 6.40 7.93 7.87 8.04 -15.47%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 25/11/19 22/11/18 13/11/17 07/11/16 30/11/15 17/11/14 -
Price 0.915 1.08 1.70 1.87 2.15 2.09 2.00 -
P/RPS 1.55 2.00 3.91 3.63 3.67 4.15 3.41 -12.30%
P/EPS 12.00 14.94 29.14 15.15 15.89 19.10 20.43 -8.47%
EY 8.33 6.69 3.43 6.60 6.29 5.24 4.90 9.23%
DY 6.56 5.56 4.71 4.28 3.72 3.83 3.00 13.91%
P/NAPS 3.05 3.72 6.07 6.23 7.96 9.09 8.00 -14.83%

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