[SCICOM] YoY TTM 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- -2.31%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 185,737 170,593 158,110 193,269 203,599 178,106 166,597 1.82%
PBT 30,552 29,532 32,073 48,519 48,293 36,517 24,413 3.80%
Tax -8,152 -8,217 -5,911 -4,483 -4,383 194 -128 99.71%
NP 22,400 21,315 26,162 44,036 43,910 36,711 24,285 -1.33%
-
NP to SH 22,405 21,447 26,434 44,349 44,244 37,168 25,223 -1.95%
-
Tax Rate 26.68% 27.82% 18.43% 9.24% 9.08% -0.53% 0.52% -
Total Cost 163,337 149,278 131,948 149,233 159,689 141,395 142,312 2.32%
-
Net Worth 106,636 103,081 99,527 106,636 95,972 81,754 0 -
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 17,772 17,772 31,990 31,990 31,990 28,436 22,175 -3.61%
Div Payout % 79.32% 82.87% 121.02% 72.13% 72.31% 76.51% 87.92% -
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 0 -
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 12.06% 12.49% 16.55% 22.78% 21.57% 20.61% 14.58% -
ROE 21.01% 20.81% 26.56% 41.59% 46.10% 45.46% 0.00% -
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 52.25 47.99 44.48 54.37 57.28 50.11 56.30 -1.23%
EPS 6.30 6.03 7.44 12.48 12.45 10.46 8.52 -4.90%
DPS 5.00 5.00 9.00 9.00 9.00 8.00 7.50 -6.52%
NAPS 0.30 0.29 0.28 0.30 0.27 0.23 0.00 -
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 52.25 47.99 44.48 54.37 57.28 50.11 46.87 1.82%
EPS 6.30 6.03 7.44 12.48 12.45 10.46 7.10 -1.97%
DPS 5.00 5.00 9.00 9.00 9.00 8.00 6.24 -3.62%
NAPS 0.30 0.29 0.28 0.30 0.27 0.23 0.00 -
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 1.68 1.82 4.16 3.53 3.74 3.61 3.57 -11.79%
P/EPS 13.96 14.50 24.88 15.39 17.19 17.31 23.58 -8.35%
EY 7.16 6.90 4.02 6.50 5.82 5.78 4.24 9.11%
DY 5.68 5.71 4.86 4.69 4.21 4.42 3.73 7.25%
P/NAPS 2.93 3.02 6.61 6.40 7.93 7.87 0.00 -
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 1.75 2.25 3.82 3.44 3.75 4.17 3.55 -11.11%
P/EPS 14.52 17.90 22.86 14.99 17.27 19.99 23.46 -7.67%
EY 6.89 5.59 4.37 6.67 5.79 5.00 4.26 8.33%
DY 5.46 4.63 5.29 4.81 4.19 3.83 3.75 6.45%
P/NAPS 3.05 3.72 6.07 6.23 7.96 9.09 0.00 -

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