[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 9.33%
YoY- -44.37%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 192,368 161,160 158,573 156,736 154,636 165,289 170,204 8.49%
PBT 37,136 27,061 26,213 28,482 27,252 37,029 40,998 -6.37%
Tax -11,424 -7,039 -5,837 -5,994 -6,712 -5,113 -3,870 105.64%
NP 25,712 20,022 20,376 22,488 20,540 31,916 37,128 -21.70%
-
NP to SH 25,692 20,209 20,561 22,676 20,740 32,220 37,446 -22.19%
-
Tax Rate 30.76% 26.01% 22.27% 21.04% 24.63% 13.81% 9.44% -
Total Cost 166,656 141,138 138,197 134,248 134,096 133,373 133,076 16.16%
-
Net Worth 103,081 99,527 95,972 99,527 99,527 106,636 106,636 -2.23%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 21,327 19,549 21,327 24,881 28,436 31,990 28,436 -17.43%
Div Payout % 83.01% 96.74% 103.72% 109.73% 137.11% 99.29% 75.94% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 103,081 99,527 95,972 99,527 99,527 106,636 106,636 -2.23%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.37% 12.42% 12.85% 14.35% 13.28% 19.31% 21.81% -
ROE 24.92% 20.31% 21.42% 22.78% 20.84% 30.21% 35.12% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 54.12 45.34 44.61 44.09 43.50 46.50 47.88 8.50%
EPS 7.52 5.69 5.79 6.38 5.84 9.06 10.53 -20.08%
DPS 6.00 5.50 6.00 7.00 8.00 9.00 8.00 -17.43%
NAPS 0.29 0.28 0.27 0.28 0.28 0.30 0.30 -2.23%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 54.06 45.29 44.56 44.04 43.45 46.45 47.83 8.49%
EPS 7.22 5.68 5.78 6.37 5.83 9.05 10.52 -22.17%
DPS 5.99 5.49 5.99 6.99 7.99 8.99 7.99 -17.46%
NAPS 0.2897 0.2797 0.2697 0.2797 0.2797 0.2997 0.2997 -2.23%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.875 0.82 1.09 1.05 1.85 1.99 2.02 -
P/RPS 1.62 1.81 2.44 2.38 4.25 4.28 4.22 -47.14%
P/EPS 12.11 14.42 18.84 16.46 31.71 21.95 19.17 -26.35%
EY 8.26 6.93 5.31 6.08 3.15 4.56 5.22 35.75%
DY 6.86 6.71 5.50 6.67 4.32 4.52 3.96 44.19%
P/NAPS 3.02 2.93 4.04 3.75 6.61 6.63 6.73 -41.35%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 28/08/19 23/05/19 26/02/19 22/11/18 27/08/18 21/05/18 -
Price 1.08 0.88 0.97 1.30 1.70 1.90 2.01 -
P/RPS 2.00 1.94 2.17 2.95 3.91 4.09 4.20 -38.99%
P/EPS 14.94 15.48 16.77 20.38 29.14 20.96 19.08 -15.03%
EY 6.69 6.46 5.96 4.91 3.43 4.77 5.24 17.66%
DY 5.56 6.25 6.19 5.38 4.71 4.74 3.98 24.94%
P/NAPS 3.72 3.14 3.59 4.64 6.07 6.33 6.70 -32.42%

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