[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 22.91%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 216,196 213,965 216,604 209,996 181,330 185,129 187,776 9.86%
PBT 33,324 35,965 37,934 36,656 30,672 34,342 36,776 -6.36%
Tax -7,510 -9,681 -10,524 -9,556 -8,619 -10,798 -11,604 -25.19%
NP 25,814 26,284 27,410 27,100 22,053 23,544 25,172 1.69%
-
NP to SH 25,818 26,292 27,416 27,104 22,052 23,540 25,164 1.72%
-
Tax Rate 22.54% 26.92% 27.74% 26.07% 28.10% 31.44% 31.55% -
Total Cost 190,382 187,681 189,194 182,896 159,277 161,585 162,604 11.09%
-
Net Worth 110,190 106,636 106,636 106,636 103,081 103,081 103,081 4.55%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 21,327 21,327 21,327 21,327 17,772 18,957 21,327 0.00%
Div Payout % 82.61% 81.12% 77.79% 78.69% 80.59% 80.53% 84.75% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 110,190 106,636 106,636 106,636 103,081 103,081 103,081 4.55%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.94% 12.28% 12.65% 12.91% 12.16% 12.72% 13.41% -
ROE 23.43% 24.66% 25.71% 25.42% 21.39% 22.84% 24.41% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 60.82 60.19 60.94 59.08 51.01 52.08 52.83 9.85%
EPS 7.26 7.40 7.72 7.64 6.20 6.63 7.08 1.68%
DPS 6.00 6.00 6.00 6.00 5.00 5.33 6.00 0.00%
NAPS 0.31 0.30 0.30 0.30 0.29 0.29 0.29 4.55%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 60.75 60.13 60.87 59.01 50.95 52.02 52.77 9.85%
EPS 7.26 7.39 7.70 7.62 6.20 6.61 7.07 1.78%
DPS 5.99 5.99 5.99 5.99 4.99 5.33 5.99 0.00%
NAPS 0.3096 0.2997 0.2997 0.2997 0.2897 0.2897 0.2897 4.53%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.08 1.22 0.93 0.88 0.94 0.705 1.25 -
P/RPS 1.78 2.03 1.53 1.49 1.84 1.35 2.37 -17.38%
P/EPS 14.87 16.49 12.06 11.54 15.15 10.65 17.66 -10.84%
EY 6.73 6.06 8.29 8.66 6.60 9.39 5.66 12.24%
DY 5.56 4.92 6.45 6.82 5.32 7.57 4.80 10.30%
P/NAPS 3.48 4.07 3.10 2.93 3.24 2.43 4.31 -13.30%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 26/02/21 27/11/20 28/08/20 29/05/20 21/02/20 -
Price 1.13 1.12 1.06 0.915 0.915 1.02 1.06 -
P/RPS 1.86 1.86 1.74 1.55 1.79 1.96 2.01 -5.04%
P/EPS 15.56 15.14 13.74 12.00 14.75 15.40 14.97 2.61%
EY 6.43 6.60 7.28 8.33 6.78 6.49 6.68 -2.51%
DY 5.31 5.36 5.66 6.56 5.46 5.23 5.66 -4.16%
P/NAPS 3.65 3.73 3.53 3.05 3.16 3.52 3.66 -0.18%

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