[SCICOM] YoY TTM 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- 4.04%
YoY- 34.98%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 156,566 174,740 206,081 190,746 173,411 148,553 135,231 2.47%
PBT 25,940 42,213 52,597 41,038 29,723 21,276 13,179 11.94%
Tax -6,588 -4,563 -6,290 37 4 226 8 -
NP 19,352 37,650 46,307 41,075 29,727 21,502 13,187 6.59%
-
NP to SH 19,556 37,956 46,642 41,428 30,692 21,890 13,484 6.38%
-
Tax Rate 25.40% 10.81% 11.96% -0.09% -0.01% -1.06% -0.06% -
Total Cost 137,214 137,090 159,774 149,671 143,684 127,051 122,044 1.97%
-
Net Worth 95,972 106,636 103,081 88,863 78,199 71,090 65,166 6.66%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 26,659 31,990 31,990 28,436 24,570 20,734 5,924 28.47%
Div Payout % 136.32% 84.28% 68.59% 68.64% 80.06% 94.72% 43.94% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 95,972 106,636 103,081 88,863 78,199 71,090 65,166 6.66%
NOSH 355,454 355,454 355,454 355,454 355,454 296,211 296,211 3.08%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.36% 21.55% 22.47% 21.53% 17.14% 14.47% 9.75% -
ROE 20.38% 35.59% 45.25% 46.62% 39.25% 30.79% 20.69% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 44.05 49.16 57.98 53.66 48.79 50.15 45.65 -0.59%
EPS 5.50 10.68 13.12 11.65 8.63 7.39 4.55 3.20%
DPS 7.50 9.00 9.00 8.00 6.91 7.00 2.00 24.63%
NAPS 0.27 0.30 0.29 0.25 0.22 0.24 0.22 3.47%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 44.05 49.16 57.98 53.66 48.79 41.79 38.04 2.47%
EPS 5.50 10.68 13.12 11.65 8.63 6.16 3.79 6.39%
DPS 7.50 9.00 9.00 8.00 6.91 5.83 1.67 28.43%
NAPS 0.27 0.30 0.29 0.25 0.22 0.20 0.1833 6.66%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.09 2.02 2.40 2.39 1.99 0.93 0.45 -
P/RPS 2.47 4.11 4.14 4.45 4.08 1.85 0.99 16.45%
P/EPS 19.81 18.92 18.29 20.51 23.05 12.58 9.89 12.26%
EY 5.05 5.29 5.47 4.88 4.34 7.95 10.12 -10.93%
DY 6.88 4.46 3.75 3.35 3.47 7.53 4.44 7.56%
P/NAPS 4.04 6.73 8.28 9.56 9.05 3.88 2.05 11.96%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 21/05/18 22/05/17 24/05/16 25/05/15 26/05/14 23/05/13 -
Price 0.97 2.01 2.38 2.33 2.10 1.06 0.44 -
P/RPS 2.20 4.09 4.11 4.34 4.30 2.11 0.96 14.81%
P/EPS 17.63 18.82 18.14 19.99 24.32 14.34 9.67 10.52%
EY 5.67 5.31 5.51 5.00 4.11 6.97 10.35 -9.53%
DY 7.73 4.48 3.78 3.43 3.29 6.60 4.55 9.23%
P/NAPS 3.59 6.70 8.21 9.32 9.55 4.42 2.00 10.23%

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