[SCICOM] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 104.53%
YoY- 66.32%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 103,613 92,385 85,468 75,533 67,879 66,531 71,656 6.33%
PBT 26,217 19,909 14,711 10,392 6,583 6,981 6,291 26.82%
Tax -2,249 -23 -97 140 -220 -187 -28 107.57%
NP 23,968 19,886 14,614 10,532 6,363 6,794 6,263 25.04%
-
NP to SH 24,135 20,069 14,943 10,693 6,429 6,795 6,263 25.18%
-
Tax Rate 8.58% 0.12% 0.66% -1.35% 3.34% 2.68% 0.45% -
Total Cost 79,645 72,499 70,854 65,001 61,516 59,737 65,393 3.33%
-
Net Worth 99,527 85,308 74,645 74,052 65,166 62,312 56,130 10.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 14,218 14,218 12,440 8,886 2,962 2,967 2,954 29.90%
Div Payout % 58.91% 70.85% 83.26% 83.10% 46.07% 43.67% 47.17% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 99,527 85,308 74,645 74,052 65,166 62,312 56,130 10.00%
NOSH 355,454 355,454 355,454 296,211 296,211 296,724 295,424 3.12%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 23.13% 21.53% 17.10% 13.94% 9.37% 10.21% 8.74% -
ROE 24.25% 23.53% 20.02% 14.44% 9.87% 10.90% 11.16% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.15 25.99 24.04 25.50 22.92 22.42 24.26 3.10%
EPS 6.79 5.65 4.59 3.61 2.17 2.29 2.12 21.38%
DPS 4.00 4.00 3.50 3.00 1.00 1.00 1.00 25.96%
NAPS 0.28 0.24 0.21 0.25 0.22 0.21 0.19 6.66%
Adjusted Per Share Value based on latest NOSH - 296,211
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.15 25.99 24.04 21.25 19.10 18.72 20.16 6.33%
EPS 6.79 5.65 4.59 3.01 1.81 1.91 1.76 25.20%
DPS 4.00 4.00 3.50 2.50 0.83 0.83 0.83 29.93%
NAPS 0.28 0.24 0.21 0.2083 0.1833 0.1753 0.1579 10.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.13 1.98 1.52 0.71 0.40 0.40 0.42 -
P/RPS 7.31 7.62 6.32 2.78 1.75 1.78 1.73 27.12%
P/EPS 31.37 35.07 36.16 19.67 18.43 17.47 19.81 7.95%
EY 3.19 2.85 2.77 5.08 5.43 5.73 5.05 -7.36%
DY 1.88 2.02 2.30 4.23 2.50 2.50 2.38 -3.85%
P/NAPS 7.61 8.25 7.24 2.84 1.82 1.90 2.21 22.86%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 09/02/15 21/02/14 22/02/13 17/02/12 28/02/11 -
Price 2.20 2.24 1.87 0.775 0.40 0.39 0.39 -
P/RPS 7.55 8.62 7.78 3.04 1.75 1.74 1.61 29.34%
P/EPS 32.40 39.67 44.48 21.47 18.43 17.03 18.40 9.87%
EY 3.09 2.52 2.25 4.66 5.43 5.87 5.44 -8.98%
DY 1.82 1.79 1.87 3.87 2.50 2.56 2.56 -5.52%
P/NAPS 7.86 9.33 8.90 3.10 1.82 1.86 2.05 25.08%

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