[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 21.12%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 265,052 263,380 262,838 260,092 216,196 213,965 216,604 14.44%
PBT 42,097 41,588 43,678 42,260 33,324 35,965 37,934 7.20%
Tax -10,651 -11,089 -12,380 -10,992 -7,510 -9,681 -10,524 0.80%
NP 31,446 30,498 31,298 31,268 25,814 26,284 27,410 9.61%
-
NP to SH 31,452 30,505 31,306 31,272 25,818 26,292 27,416 9.61%
-
Tax Rate 25.30% 26.66% 28.34% 26.01% 22.54% 26.92% 27.74% -
Total Cost 233,606 232,881 231,540 228,824 190,382 187,681 189,194 15.13%
-
Net Worth 113,745 110,190 113,745 110,190 110,190 106,636 106,636 4.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 24,881 23,696 24,881 21,327 21,327 21,327 21,327 10.85%
Div Payout % 79.11% 77.68% 79.48% 68.20% 82.61% 81.12% 77.79% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 113,745 110,190 113,745 110,190 110,190 106,636 106,636 4.40%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.86% 11.58% 11.91% 12.02% 11.94% 12.28% 12.65% -
ROE 27.65% 27.68% 27.52% 28.38% 23.43% 24.66% 25.71% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 74.57 74.10 73.94 73.17 60.82 60.19 60.94 14.44%
EPS 8.85 8.59 8.80 8.80 7.26 7.40 7.72 9.56%
DPS 7.00 6.67 7.00 6.00 6.00 6.00 6.00 10.85%
NAPS 0.32 0.31 0.32 0.31 0.31 0.30 0.30 4.40%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 74.57 74.10 73.94 73.17 60.82 60.19 60.94 14.44%
EPS 8.85 8.59 8.80 8.80 7.26 7.40 7.72 9.56%
DPS 7.00 6.67 7.00 6.00 6.00 6.00 6.00 10.85%
NAPS 0.32 0.31 0.32 0.31 0.31 0.30 0.30 4.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.05 1.24 1.14 1.15 1.08 1.22 0.93 -
P/RPS 1.41 1.67 1.54 1.57 1.78 2.03 1.53 -5.31%
P/EPS 11.87 14.45 12.94 13.07 14.87 16.49 12.06 -1.05%
EY 8.43 6.92 7.73 7.65 6.73 6.06 8.29 1.12%
DY 6.67 5.38 6.14 5.22 5.56 4.92 6.45 2.26%
P/NAPS 3.28 4.00 3.56 3.71 3.48 4.07 3.10 3.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 28/02/22 26/11/21 27/08/21 28/05/21 26/02/21 -
Price 1.00 1.11 1.20 1.12 1.13 1.12 1.06 -
P/RPS 1.34 1.50 1.62 1.53 1.86 1.86 1.74 -16.02%
P/EPS 11.30 12.93 13.63 12.73 15.56 15.14 13.74 -12.25%
EY 8.85 7.73 7.34 7.86 6.43 6.60 7.28 13.94%
DY 7.00 6.01 5.83 5.36 5.31 5.36 5.66 15.26%
P/NAPS 3.13 3.58 3.75 3.61 3.65 3.73 3.53 -7.72%

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