[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -6.59%
YoY- -16.25%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 223,999 239,337 250,434 249,464 245,341 251,114 263,114 -10.18%
PBT 33,378 38,653 41,724 45,364 41,936 44,106 47,340 -20.79%
Tax -9,030 -11,045 -12,320 -15,160 -9,602 -10,741 -11,938 -16.99%
NP 24,348 27,608 29,404 30,204 32,334 33,365 35,402 -22.10%
-
NP to SH 24,353 27,613 29,408 30,208 32,338 33,369 35,406 -22.09%
-
Tax Rate 27.05% 28.57% 29.53% 33.42% 22.90% 24.35% 25.22% -
Total Cost 199,651 211,729 221,030 219,260 213,007 217,749 227,712 -8.40%
-
Net Worth 117,299 117,299 117,299 117,299 117,299 117,299 117,299 0.00%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 23,104 24,881 28,436 28,436 28,436 28,436 28,436 -12.93%
Div Payout % 94.87% 90.11% 96.70% 94.14% 87.93% 85.22% 80.31% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 117,299 117,299 117,299 117,299 117,299 117,299 117,299 0.00%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.87% 11.54% 11.74% 12.11% 13.18% 13.29% 13.46% -
ROE 20.76% 23.54% 25.07% 25.75% 27.57% 28.45% 30.18% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 63.02 67.33 70.45 70.18 69.02 70.65 74.02 -10.17%
EPS 6.85 7.77 8.28 8.48 9.10 9.39 9.96 -22.10%
DPS 6.50 7.00 8.00 8.00 8.00 8.00 8.00 -12.93%
NAPS 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 62.95 67.26 70.37 70.10 68.94 70.56 73.94 -10.18%
EPS 6.84 7.76 8.26 8.49 9.09 9.38 9.95 -22.12%
DPS 6.49 6.99 7.99 7.99 7.99 7.99 7.99 -12.95%
NAPS 0.3296 0.3296 0.3296 0.3296 0.3296 0.3296 0.3296 0.00%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.905 1.09 1.11 1.09 1.16 1.08 1.08 -
P/RPS 1.44 1.62 1.58 1.55 1.68 1.53 1.46 -0.91%
P/EPS 13.21 14.03 13.42 12.83 12.75 11.50 10.84 14.10%
EY 7.57 7.13 7.45 7.80 7.84 8.69 9.22 -12.32%
DY 7.18 6.42 7.21 7.34 6.90 7.41 7.41 -2.08%
P/NAPS 2.74 3.30 3.36 3.30 3.52 3.27 3.27 -11.13%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 30/05/24 23/02/24 30/11/23 25/08/23 29/05/23 27/02/23 -
Price 0.92 1.07 1.14 1.06 1.14 1.22 1.15 -
P/RPS 1.46 1.59 1.62 1.51 1.65 1.73 1.55 -3.91%
P/EPS 13.43 13.77 13.78 12.47 12.53 13.00 11.55 10.58%
EY 7.45 7.26 7.26 8.02 7.98 7.69 8.66 -9.55%
DY 7.07 6.54 7.02 7.55 7.02 6.56 6.96 1.05%
P/NAPS 2.79 3.24 3.45 3.21 3.45 3.70 3.48 -13.71%

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