[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -2.06%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 209,996 181,330 185,129 187,776 192,368 161,160 158,573 20.53%
PBT 36,656 30,672 34,342 36,776 37,136 27,061 26,213 24.97%
Tax -9,556 -8,619 -10,798 -11,604 -11,424 -7,039 -5,837 38.78%
NP 27,100 22,053 23,544 25,172 25,712 20,022 20,376 20.87%
-
NP to SH 27,104 22,052 23,540 25,164 25,692 20,209 20,561 20.16%
-
Tax Rate 26.07% 28.10% 31.44% 31.55% 30.76% 26.01% 22.27% -
Total Cost 182,896 159,277 161,585 162,604 166,656 141,138 138,197 20.48%
-
Net Worth 106,636 103,081 103,081 103,081 103,081 99,527 95,972 7.25%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 21,327 17,772 18,957 21,327 21,327 19,549 21,327 0.00%
Div Payout % 78.69% 80.59% 80.53% 84.75% 83.01% 96.74% 103.72% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 106,636 103,081 103,081 103,081 103,081 99,527 95,972 7.25%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 12.91% 12.16% 12.72% 13.41% 13.37% 12.42% 12.85% -
ROE 25.42% 21.39% 22.84% 24.41% 24.92% 20.31% 21.42% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 59.08 51.01 52.08 52.83 54.12 45.34 44.61 20.53%
EPS 7.64 6.20 6.63 7.08 7.52 5.69 5.79 20.24%
DPS 6.00 5.00 5.33 6.00 6.00 5.50 6.00 0.00%
NAPS 0.30 0.29 0.29 0.29 0.29 0.28 0.27 7.25%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 59.08 51.01 52.08 52.83 54.12 45.34 44.61 20.53%
EPS 7.64 6.20 6.63 7.08 7.52 5.69 5.79 20.24%
DPS 6.00 5.00 5.33 6.00 6.00 5.50 6.00 0.00%
NAPS 0.30 0.29 0.29 0.29 0.29 0.28 0.27 7.25%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.88 0.94 0.705 1.25 0.875 0.82 1.09 -
P/RPS 1.49 1.84 1.35 2.37 1.62 1.81 2.44 -27.95%
P/EPS 11.54 15.15 10.65 17.66 12.11 14.42 18.84 -27.81%
EY 8.66 6.60 9.39 5.66 8.26 6.93 5.31 38.42%
DY 6.82 5.32 7.57 4.80 6.86 6.71 5.50 15.37%
P/NAPS 2.93 3.24 2.43 4.31 3.02 2.93 4.04 -19.23%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 29/05/20 21/02/20 25/11/19 28/08/19 23/05/19 -
Price 0.915 0.915 1.02 1.06 1.08 0.88 0.97 -
P/RPS 1.55 1.79 1.96 2.01 2.00 1.94 2.17 -20.04%
P/EPS 12.00 14.75 15.40 14.97 14.94 15.48 16.77 -19.94%
EY 8.33 6.78 6.49 6.68 6.69 6.46 5.96 24.93%
DY 6.56 5.46 5.23 5.66 5.56 6.25 6.19 3.93%
P/NAPS 3.05 3.16 3.52 3.66 3.72 3.14 3.59 -10.27%

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