Highlights

[SCICOM] YoY TTM Result on 2016-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     1.25%    YoY -     20.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 161,160 165,289 199,486 196,295 176,834 160,143 133,844 3.14%
  YoY % -2.50% -17.14% 1.63% 11.01% 10.42% 19.65% -
  Horiz. % 120.41% 123.49% 149.04% 146.66% 132.12% 119.65% 100.00%
PBT 27,061 37,030 49,774 44,908 34,043 22,313 14,652 10.76%
  YoY % -26.92% -25.60% 10.84% 31.92% 52.57% 52.29% -
  Horiz. % 184.69% 252.73% 339.71% 306.50% 232.34% 152.29% 100.00%
Tax -7,039 -5,113 -4,692 -3,306 123 90 -96 104.52%
  YoY % -37.67% -8.97% -41.92% -2,787.80% 36.67% 193.75% -
  Horiz. % 7,332.29% 5,326.04% 4,887.50% 3,443.75% -128.12% -93.75% 100.00%
NP 20,022 31,917 45,082 41,602 34,166 22,403 14,556 5.45%
  YoY % -37.27% -29.20% 8.36% 21.76% 52.51% 53.91% -
  Horiz. % 137.55% 219.27% 309.71% 285.81% 234.72% 153.91% 100.00%
NP to SH 20,209 32,221 45,398 41,947 34,694 23,201 14,852 5.26%
  YoY % -37.28% -29.03% 8.23% 20.91% 49.54% 56.21% -
  Horiz. % 136.07% 216.95% 305.67% 282.43% 233.60% 156.21% 100.00%
Tax Rate 26.01 % 13.81 % 9.43 % 7.36 % -0.36 % -0.40 % 0.66 % 84.42%
  YoY % 88.34% 46.45% 28.13% 2,144.44% 10.00% -160.61% -
  Horiz. % 3,940.91% 2,092.42% 1,428.79% 1,115.15% -54.55% -60.61% 100.00%
Total Cost 141,138 133,372 154,404 154,693 142,668 137,740 119,288 2.84%
  YoY % 5.82% -13.62% -0.19% 8.43% 3.58% 15.47% -
  Horiz. % 118.32% 111.81% 129.44% 129.68% 119.60% 115.47% 100.00%
Net Worth 99,527 106,636 106,636 92,418 81,754 70,966 71,090 5.77%
  YoY % -6.67% 0.00% 15.38% 13.04% 15.20% -0.17% -
  Horiz. % 140.00% 150.00% 150.00% 130.00% 115.00% 99.83% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 19,549 31,990 31,990 31,990 25,770 20,699 8,886 14.04%
  YoY % -38.89% 0.00% 0.00% 24.14% 24.50% 132.93% -
  Horiz. % 220.00% 360.00% 360.00% 360.00% 290.00% 232.93% 100.00%
Div Payout % 96.74 % 99.29 % 70.47 % 76.26 % 74.28 % 89.22 % 59.83 % 8.33%
  YoY % -2.57% 40.90% -7.59% 2.67% -16.75% 49.12% -
  Horiz. % 161.69% 165.95% 117.78% 127.46% 124.15% 149.12% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 99,527 106,636 106,636 92,418 81,754 70,966 71,090 5.77%
  YoY % -6.67% 0.00% 15.38% 13.04% 15.20% -0.17% -
  Horiz. % 140.00% 150.00% 150.00% 130.00% 115.00% 99.83% 100.00%
NOSH 355,454 355,454 355,454 355,454 355,454 295,695 296,211 3.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 20.21% -0.17% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 99.83% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.42 % 19.31 % 22.60 % 21.19 % 19.32 % 13.99 % 10.88 % 2.23%
  YoY % -35.68% -14.56% 6.65% 9.68% 38.10% 28.58% -
  Horiz. % 114.15% 177.48% 207.72% 194.76% 177.57% 128.58% 100.00%
ROE 20.31 % 30.22 % 42.57 % 45.39 % 42.44 % 32.69 % 20.89 % -0.47%
  YoY % -32.79% -29.01% -6.21% 6.95% 29.83% 56.49% -
  Horiz. % 97.22% 144.66% 203.78% 217.28% 203.16% 156.49% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 45.34 46.50 56.12 55.22 49.75 54.16 45.19 0.06%
  YoY % -2.49% -17.14% 1.63% 10.99% -8.14% 19.85% -
  Horiz. % 100.33% 102.90% 124.19% 122.20% 110.09% 119.85% 100.00%
EPS 5.69 9.06 12.77 11.80 9.76 7.85 5.01 2.14%
  YoY % -37.20% -29.05% 8.22% 20.90% 24.33% 56.69% -
  Horiz. % 113.57% 180.84% 254.89% 235.53% 194.81% 156.69% 100.00%
DPS 5.50 9.00 9.00 9.00 7.25 7.00 3.00 10.63%
  YoY % -38.89% 0.00% 0.00% 24.14% 3.57% 133.33% -
  Horiz. % 183.33% 300.00% 300.00% 300.00% 241.67% 233.33% 100.00%
NAPS 0.2800 0.3000 0.3000 0.2600 0.2300 0.2400 0.2400 2.60%
  YoY % -6.67% 0.00% 15.38% 13.04% -4.17% 0.00% -
  Horiz. % 116.67% 125.00% 125.00% 108.33% 95.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 45.34 46.50 56.12 55.22 49.75 45.05 37.65 3.14%
  YoY % -2.49% -17.14% 1.63% 10.99% 10.43% 19.65% -
  Horiz. % 120.42% 123.51% 149.06% 146.67% 132.14% 119.65% 100.00%
EPS 5.69 9.06 12.77 11.80 9.76 6.53 4.18 5.27%
  YoY % -37.20% -29.05% 8.22% 20.90% 49.46% 56.22% -
  Horiz. % 136.12% 216.75% 305.50% 282.30% 233.49% 156.22% 100.00%
DPS 5.50 9.00 9.00 9.00 7.25 5.82 2.50 14.04%
  YoY % -38.89% 0.00% 0.00% 24.14% 24.57% 132.80% -
  Horiz. % 220.00% 360.00% 360.00% 360.00% 290.00% 232.80% 100.00%
NAPS 0.2800 0.3000 0.3000 0.2600 0.2300 0.1997 0.2000 5.77%
  YoY % -6.67% 0.00% 15.38% 13.04% 15.17% -0.15% -
  Horiz. % 140.00% 150.00% 150.00% 130.00% 115.00% 99.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.8200 1.9900 2.3000 2.2700 2.0400 1.0800 0.4800 -
P/RPS 1.81 4.28 4.10 4.11 4.10 1.99 1.06 9.32%
  YoY % -57.71% 4.39% -0.24% 0.24% 106.03% 87.74% -
  Horiz. % 170.75% 403.77% 386.79% 387.74% 386.79% 187.74% 100.00%
P/EPS 14.42 21.95 18.01 19.24 20.90 13.76 9.57 7.07%
  YoY % -34.31% 21.88% -6.39% -7.94% 51.89% 43.78% -
  Horiz. % 150.68% 229.36% 188.19% 201.04% 218.39% 143.78% 100.00%
EY 6.93 4.56 5.55 5.20 4.78 7.27 10.45 -6.61%
  YoY % 51.97% -17.84% 6.73% 8.79% -34.25% -30.43% -
  Horiz. % 66.32% 43.64% 53.11% 49.76% 45.74% 69.57% 100.00%
DY 6.71 4.52 3.91 3.96 3.55 6.48 6.25 1.19%
  YoY % 48.45% 15.60% -1.26% 11.55% -45.22% 3.68% -
  Horiz. % 107.36% 72.32% 62.56% 63.36% 56.80% 103.68% 100.00%
P/NAPS 2.93 6.63 7.67 8.73 8.87 4.50 2.00 6.57%
  YoY % -55.81% -13.56% -12.14% -1.58% 97.11% 125.00% -
  Horiz. % 146.50% 331.50% 383.50% 436.50% 443.50% 225.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 27/08/18 25/08/17 26/08/16 21/08/15 27/08/14 29/08/13 -
Price 0.8800 1.9000 2.1200 2.1000 1.7500 1.3500 0.4450 -
P/RPS 1.94 4.09 3.78 3.80 3.52 2.49 0.98 12.05%
  YoY % -52.57% 8.20% -0.53% 7.95% 41.37% 154.08% -
  Horiz. % 197.96% 417.35% 385.71% 387.76% 359.18% 254.08% 100.00%
P/EPS 15.48 20.96 16.60 17.80 17.93 17.21 8.88 9.70%
  YoY % -26.15% 26.27% -6.74% -0.73% 4.18% 93.81% -
  Horiz. % 174.32% 236.04% 186.94% 200.45% 201.91% 193.81% 100.00%
EY 6.46 4.77 6.02 5.62 5.58 5.81 11.27 -8.85%
  YoY % 35.43% -20.76% 7.12% 0.72% -3.96% -48.45% -
  Horiz. % 57.32% 42.32% 53.42% 49.87% 49.51% 51.55% 100.00%
DY 6.25 4.74 4.25 4.29 4.14 5.19 6.74 -1.25%
  YoY % 31.86% 11.53% -0.93% 3.62% -20.23% -23.00% -
  Horiz. % 92.73% 70.33% 63.06% 63.65% 61.42% 77.00% 100.00%
P/NAPS 3.14 6.33 7.07 8.08 7.61 5.63 1.85 9.21%
  YoY % -50.39% -10.47% -12.50% 6.18% 35.17% 204.32% -
  Horiz. % 169.73% 342.16% 382.16% 436.76% 411.35% 304.32% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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