Highlights

[SCICOM] YoY TTM Result on 2015-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 21-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     13.04%    YoY -     49.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 165,289 199,486 196,295 176,834 160,143 133,844 131,226 3.92%
  YoY % -17.14% 1.63% 11.01% 10.42% 19.65% 2.00% -
  Horiz. % 125.96% 152.02% 149.59% 134.76% 122.04% 102.00% 100.00%
PBT 37,030 49,774 44,908 34,043 22,313 14,652 13,487 18.32%
  YoY % -25.60% 10.84% 31.92% 52.57% 52.29% 8.64% -
  Horiz. % 274.56% 369.05% 332.97% 252.41% 165.44% 108.64% 100.00%
Tax -5,113 -4,692 -3,306 123 90 -96 125 -
  YoY % -8.97% -41.92% -2,787.80% 36.67% 193.75% -176.80% -
  Horiz. % -4,090.40% -3,753.60% -2,644.80% 98.40% 72.00% -76.80% 100.00%
NP 31,917 45,082 41,602 34,166 22,403 14,556 13,612 15.25%
  YoY % -29.20% 8.36% 21.76% 52.51% 53.91% 6.94% -
  Horiz. % 234.48% 331.19% 305.63% 251.00% 164.58% 106.94% 100.00%
NP to SH 32,221 45,398 41,947 34,694 23,201 14,852 13,736 15.26%
  YoY % -29.03% 8.23% 20.91% 49.54% 56.21% 8.12% -
  Horiz. % 234.57% 330.50% 305.38% 252.58% 168.91% 108.12% 100.00%
Tax Rate 13.81 % 9.43 % 7.36 % -0.36 % -0.40 % 0.66 % -0.93 % -
  YoY % 46.45% 28.13% 2,144.44% 10.00% -160.61% 170.97% -
  Horiz. % -1,484.95% -1,013.98% -791.40% 38.71% 43.01% -70.97% 100.00%
Total Cost 133,372 154,404 154,693 142,668 137,740 119,288 117,614 2.12%
  YoY % -13.62% -0.19% 8.43% 3.58% 15.47% 1.42% -
  Horiz. % 113.40% 131.28% 131.53% 121.30% 117.11% 101.42% 100.00%
Net Worth 106,636 106,636 92,418 81,754 70,966 71,090 65,166 8.55%
  YoY % 0.00% 15.38% 13.04% 15.20% -0.17% 9.09% -
  Horiz. % 163.64% 163.64% 141.82% 125.45% 108.90% 109.09% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 31,990 31,990 31,990 25,770 20,699 8,886 8,896 23.76%
  YoY % 0.00% 0.00% 24.14% 24.50% 132.93% -0.11% -
  Horiz. % 359.61% 359.61% 359.61% 289.68% 232.68% 99.89% 100.00%
Div Payout % 99.29 % 70.47 % 76.26 % 74.28 % 89.22 % 59.83 % 64.76 % 7.38%
  YoY % 40.90% -7.59% 2.67% -16.75% 49.12% -7.61% -
  Horiz. % 153.32% 108.82% 117.76% 114.70% 137.77% 92.39% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 106,636 106,636 92,418 81,754 70,966 71,090 65,166 8.55%
  YoY % 0.00% 15.38% 13.04% 15.20% -0.17% 9.09% -
  Horiz. % 163.64% 163.64% 141.82% 125.45% 108.90% 109.09% 100.00%
NOSH 355,454 355,454 355,454 355,454 295,695 296,211 296,211 3.08%
  YoY % 0.00% 0.00% 0.00% 20.21% -0.17% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 99.83% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 19.31 % 22.60 % 21.19 % 19.32 % 13.99 % 10.88 % 10.37 % 10.91%
  YoY % -14.56% 6.65% 9.68% 38.10% 28.58% 4.92% -
  Horiz. % 186.21% 217.94% 204.34% 186.31% 134.91% 104.92% 100.00%
ROE 30.22 % 42.57 % 45.39 % 42.44 % 32.69 % 20.89 % 21.08 % 6.18%
  YoY % -29.01% -6.21% 6.95% 29.83% 56.49% -0.90% -
  Horiz. % 143.36% 201.94% 215.32% 201.33% 155.08% 99.10% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.50 56.12 55.22 49.75 54.16 45.19 44.30 0.81%
  YoY % -17.14% 1.63% 10.99% -8.14% 19.85% 2.01% -
  Horiz. % 104.97% 126.68% 124.65% 112.30% 122.26% 102.01% 100.00%
EPS 9.06 12.77 11.80 9.76 7.85 5.01 4.64 11.79%
  YoY % -29.05% 8.22% 20.90% 24.33% 56.69% 7.97% -
  Horiz. % 195.26% 275.22% 254.31% 210.34% 169.18% 107.97% 100.00%
DPS 9.00 9.00 9.00 7.25 7.00 3.00 3.00 20.08%
  YoY % 0.00% 0.00% 24.14% 3.57% 133.33% 0.00% -
  Horiz. % 300.00% 300.00% 300.00% 241.67% 233.33% 100.00% 100.00%
NAPS 0.3000 0.3000 0.2600 0.2300 0.2400 0.2400 0.2200 5.30%
  YoY % 0.00% 15.38% 13.04% -4.17% 0.00% 9.09% -
  Horiz. % 136.36% 136.36% 118.18% 104.55% 109.09% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.50 56.12 55.22 49.75 45.05 37.65 36.92 3.92%
  YoY % -17.14% 1.63% 10.99% 10.43% 19.65% 1.98% -
  Horiz. % 125.95% 152.00% 149.57% 134.75% 122.02% 101.98% 100.00%
EPS 9.06 12.77 11.80 9.76 6.53 4.18 3.86 15.27%
  YoY % -29.05% 8.22% 20.90% 49.46% 56.22% 8.29% -
  Horiz. % 234.72% 330.83% 305.70% 252.85% 169.17% 108.29% 100.00%
DPS 9.00 9.00 9.00 7.25 5.82 2.50 2.50 23.79%
  YoY % 0.00% 0.00% 24.14% 24.57% 132.80% 0.00% -
  Horiz. % 360.00% 360.00% 360.00% 290.00% 232.80% 100.00% 100.00%
NAPS 0.3000 0.3000 0.2600 0.2300 0.1997 0.2000 0.1833 8.55%
  YoY % 0.00% 15.38% 13.04% 15.17% -0.15% 9.11% -
  Horiz. % 163.67% 163.67% 141.84% 125.48% 108.95% 109.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.9900 2.3000 2.2700 2.0400 1.0800 0.4800 0.3600 -
P/RPS 4.28 4.10 4.11 4.10 1.99 1.06 0.81 31.96%
  YoY % 4.39% -0.24% 0.24% 106.03% 87.74% 30.86% -
  Horiz. % 528.40% 506.17% 507.41% 506.17% 245.68% 130.86% 100.00%
P/EPS 21.95 18.01 19.24 20.90 13.76 9.57 7.76 18.91%
  YoY % 21.88% -6.39% -7.94% 51.89% 43.78% 23.32% -
  Horiz. % 282.86% 232.09% 247.94% 269.33% 177.32% 123.32% 100.00%
EY 4.56 5.55 5.20 4.78 7.27 10.45 12.88 -15.88%
  YoY % -17.84% 6.73% 8.79% -34.25% -30.43% -18.87% -
  Horiz. % 35.40% 43.09% 40.37% 37.11% 56.44% 81.13% 100.00%
DY 4.52 3.91 3.96 3.55 6.48 6.25 8.33 -9.68%
  YoY % 15.60% -1.26% 11.55% -45.22% 3.68% -24.97% -
  Horiz. % 54.26% 46.94% 47.54% 42.62% 77.79% 75.03% 100.00%
P/NAPS 6.63 7.67 8.73 8.87 4.50 2.00 1.64 26.20%
  YoY % -13.56% -12.14% -1.58% 97.11% 125.00% 21.95% -
  Horiz. % 404.27% 467.68% 532.32% 540.85% 274.39% 121.95% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 25/08/17 26/08/16 21/08/15 27/08/14 29/08/13 27/08/12 -
Price 1.9000 2.1200 2.1000 1.7500 1.3500 0.4450 0.3800 -
P/RPS 4.09 3.78 3.80 3.52 2.49 0.98 0.86 29.66%
  YoY % 8.20% -0.53% 7.95% 41.37% 154.08% 13.95% -
  Horiz. % 475.58% 439.53% 441.86% 409.30% 289.53% 113.95% 100.00%
P/EPS 20.96 16.60 17.80 17.93 17.21 8.88 8.19 16.95%
  YoY % 26.27% -6.74% -0.73% 4.18% 93.81% 8.42% -
  Horiz. % 255.92% 202.69% 217.34% 218.93% 210.13% 108.42% 100.00%
EY 4.77 6.02 5.62 5.58 5.81 11.27 12.20 -14.48%
  YoY % -20.76% 7.12% 0.72% -3.96% -48.45% -7.62% -
  Horiz. % 39.10% 49.34% 46.07% 45.74% 47.62% 92.38% 100.00%
DY 4.74 4.25 4.29 4.14 5.19 6.74 7.89 -8.14%
  YoY % 11.53% -0.93% 3.62% -20.23% -23.00% -14.58% -
  Horiz. % 60.08% 53.87% 54.37% 52.47% 65.78% 85.42% 100.00%
P/NAPS 6.33 7.07 8.08 7.61 5.63 1.85 1.73 24.12%
  YoY % -10.47% -12.50% 6.18% 35.17% 204.32% 6.94% -
  Horiz. % 365.90% 408.67% 467.05% 439.88% 325.43% 106.94% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS