[SCICOM] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -1.71%
YoY- -37.28%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 185,129 187,776 192,368 161,160 158,573 156,736 154,636 12.73%
PBT 34,342 36,776 37,136 27,061 26,213 28,482 27,252 16.65%
Tax -10,798 -11,604 -11,424 -7,039 -5,837 -5,994 -6,712 37.25%
NP 23,544 25,172 25,712 20,022 20,376 22,488 20,540 9.51%
-
NP to SH 23,540 25,164 25,692 20,209 20,561 22,676 20,740 8.80%
-
Tax Rate 31.44% 31.55% 30.76% 26.01% 22.27% 21.04% 24.63% -
Total Cost 161,585 162,604 166,656 141,138 138,197 134,248 134,096 13.22%
-
Net Worth 103,081 103,081 103,081 99,527 95,972 99,527 99,527 2.36%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 18,957 21,327 21,327 19,549 21,327 24,881 28,436 -23.66%
Div Payout % 80.53% 84.75% 83.01% 96.74% 103.72% 109.73% 137.11% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 103,081 103,081 103,081 99,527 95,972 99,527 99,527 2.36%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 12.72% 13.41% 13.37% 12.42% 12.85% 14.35% 13.28% -
ROE 22.84% 24.41% 24.92% 20.31% 21.42% 22.78% 20.84% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 52.08 52.83 54.12 45.34 44.61 44.09 43.50 12.73%
EPS 6.63 7.08 7.52 5.69 5.79 6.38 5.84 8.81%
DPS 5.33 6.00 6.00 5.50 6.00 7.00 8.00 -23.69%
NAPS 0.29 0.29 0.29 0.28 0.27 0.28 0.28 2.36%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 52.08 52.83 54.12 45.34 44.61 44.09 43.50 12.73%
EPS 6.63 7.08 7.52 5.69 5.79 6.38 5.84 8.81%
DPS 5.33 6.00 6.00 5.50 6.00 7.00 8.00 -23.69%
NAPS 0.29 0.29 0.29 0.28 0.27 0.28 0.28 2.36%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.705 1.25 0.875 0.82 1.09 1.05 1.85 -
P/RPS 1.35 2.37 1.62 1.81 2.44 2.38 4.25 -53.41%
P/EPS 10.65 17.66 12.11 14.42 18.84 16.46 31.71 -51.65%
EY 9.39 5.66 8.26 6.93 5.31 6.08 3.15 106.98%
DY 7.57 4.80 6.86 6.71 5.50 6.67 4.32 45.29%
P/NAPS 2.43 4.31 3.02 2.93 4.04 3.75 6.61 -48.65%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/05/20 21/02/20 25/11/19 28/08/19 23/05/19 26/02/19 22/11/18 -
Price 1.02 1.06 1.08 0.88 0.97 1.30 1.70 -
P/RPS 1.96 2.01 2.00 1.94 2.17 2.95 3.91 -36.87%
P/EPS 15.40 14.97 14.94 15.48 16.77 20.38 29.14 -34.60%
EY 6.49 6.68 6.69 6.46 5.96 4.91 3.43 52.92%
DY 5.23 5.66 5.56 6.25 6.19 5.38 4.71 7.22%
P/NAPS 3.52 3.66 3.72 3.14 3.59 4.64 6.07 -30.43%

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