[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -35.63%
YoY- -52.74%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 161,160 158,573 156,736 154,636 165,289 170,204 177,696 -6.32%
PBT 27,061 26,213 28,482 27,252 37,029 40,998 44,794 -28.60%
Tax -7,039 -5,837 -5,994 -6,712 -5,113 -3,870 -4,354 37.86%
NP 20,022 20,376 22,488 20,540 31,916 37,128 40,440 -37.49%
-
NP to SH 20,209 20,561 22,676 20,740 32,220 37,446 40,760 -37.43%
-
Tax Rate 26.01% 22.27% 21.04% 24.63% 13.81% 9.44% 9.72% -
Total Cost 141,138 138,197 134,248 134,096 133,373 133,076 137,256 1.88%
-
Net Worth 99,527 95,972 99,527 99,527 106,636 106,636 106,636 -4.50%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 19,549 21,327 24,881 28,436 31,990 28,436 28,436 -22.15%
Div Payout % 96.74% 103.72% 109.73% 137.11% 99.29% 75.94% 69.77% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 99,527 95,972 99,527 99,527 106,636 106,636 106,636 -4.50%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.42% 12.85% 14.35% 13.28% 19.31% 21.81% 22.76% -
ROE 20.31% 21.42% 22.78% 20.84% 30.21% 35.12% 38.22% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 45.34 44.61 44.09 43.50 46.50 47.88 49.99 -6.31%
EPS 5.69 5.79 6.38 5.84 9.06 10.53 11.46 -37.37%
DPS 5.50 6.00 7.00 8.00 9.00 8.00 8.00 -22.15%
NAPS 0.28 0.27 0.28 0.28 0.30 0.30 0.30 -4.50%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 45.29 44.56 44.04 43.45 46.45 47.83 49.93 -6.31%
EPS 5.68 5.78 6.37 5.83 9.05 10.52 11.45 -37.41%
DPS 5.49 5.99 6.99 7.99 8.99 7.99 7.99 -22.18%
NAPS 0.2797 0.2697 0.2797 0.2797 0.2997 0.2997 0.2997 -4.51%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.82 1.09 1.05 1.85 1.99 2.02 1.68 -
P/RPS 1.81 2.44 2.38 4.25 4.28 4.22 3.36 -33.86%
P/EPS 14.42 18.84 16.46 31.71 21.95 19.17 14.65 -1.05%
EY 6.93 5.31 6.08 3.15 4.56 5.22 6.83 0.97%
DY 6.71 5.50 6.67 4.32 4.52 3.96 4.76 25.80%
P/NAPS 2.93 4.04 3.75 6.61 6.63 6.73 5.60 -35.14%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 26/02/19 22/11/18 27/08/18 21/05/18 07/02/18 -
Price 0.88 0.97 1.30 1.70 1.90 2.01 1.59 -
P/RPS 1.94 2.17 2.95 3.91 4.09 4.20 3.18 -28.13%
P/EPS 15.48 16.77 20.38 29.14 20.96 19.08 13.87 7.61%
EY 6.46 5.96 4.91 3.43 4.77 5.24 7.21 -7.07%
DY 6.25 6.19 5.38 4.71 4.74 3.98 5.03 15.62%
P/NAPS 3.14 3.59 4.64 6.07 6.33 6.70 5.30 -29.52%

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