[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 1.15%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 260,092 216,196 213,965 216,604 209,996 181,330 185,129 25.41%
PBT 42,260 33,324 35,965 37,934 36,656 30,672 34,342 14.81%
Tax -10,992 -7,510 -9,681 -10,524 -9,556 -8,619 -10,798 1.19%
NP 31,268 25,814 26,284 27,410 27,100 22,053 23,544 20.80%
-
NP to SH 31,272 25,818 26,292 27,416 27,104 22,052 23,540 20.82%
-
Tax Rate 26.01% 22.54% 26.92% 27.74% 26.07% 28.10% 31.44% -
Total Cost 228,824 190,382 187,681 189,194 182,896 159,277 161,585 26.07%
-
Net Worth 110,190 110,190 106,636 106,636 106,636 103,081 103,081 4.54%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 21,327 21,327 21,327 21,327 21,327 17,772 18,957 8.16%
Div Payout % 68.20% 82.61% 81.12% 77.79% 78.69% 80.59% 80.53% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 110,190 110,190 106,636 106,636 106,636 103,081 103,081 4.54%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.02% 11.94% 12.28% 12.65% 12.91% 12.16% 12.72% -
ROE 28.38% 23.43% 24.66% 25.71% 25.42% 21.39% 22.84% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 73.17 60.82 60.19 60.94 59.08 51.01 52.08 25.41%
EPS 8.80 7.26 7.40 7.72 7.64 6.20 6.63 20.75%
DPS 6.00 6.00 6.00 6.00 6.00 5.00 5.33 8.20%
NAPS 0.31 0.31 0.30 0.30 0.30 0.29 0.29 4.54%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 73.17 60.82 60.19 60.94 59.08 51.01 52.08 25.41%
EPS 8.80 7.26 7.40 7.72 7.64 6.20 6.63 20.75%
DPS 6.00 6.00 6.00 6.00 6.00 5.00 5.33 8.20%
NAPS 0.31 0.31 0.30 0.30 0.30 0.29 0.29 4.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.15 1.08 1.22 0.93 0.88 0.94 0.705 -
P/RPS 1.57 1.78 2.03 1.53 1.49 1.84 1.35 10.57%
P/EPS 13.07 14.87 16.49 12.06 11.54 15.15 10.65 14.61%
EY 7.65 6.73 6.06 8.29 8.66 6.60 9.39 -12.75%
DY 5.22 5.56 4.92 6.45 6.82 5.32 7.57 -21.93%
P/NAPS 3.71 3.48 4.07 3.10 2.93 3.24 2.43 32.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 28/05/21 26/02/21 27/11/20 28/08/20 29/05/20 -
Price 1.12 1.13 1.12 1.06 0.915 0.915 1.02 -
P/RPS 1.53 1.86 1.86 1.74 1.55 1.79 1.96 -15.20%
P/EPS 12.73 15.56 15.14 13.74 12.00 14.75 15.40 -11.91%
EY 7.86 6.43 6.60 7.28 8.33 6.78 6.49 13.60%
DY 5.36 5.31 5.36 5.66 6.56 5.46 5.23 1.64%
P/NAPS 3.61 3.65 3.73 3.53 3.05 3.16 3.52 1.69%

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