[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 0.11%
YoY- 14.19%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 271,076 265,052 263,380 262,838 260,092 216,196 213,965 17.06%
PBT 46,496 42,097 41,588 43,678 42,260 33,324 35,965 18.65%
Tax -10,432 -10,651 -11,089 -12,380 -10,992 -7,510 -9,681 5.10%
NP 36,064 31,446 30,498 31,298 31,268 25,814 26,284 23.45%
-
NP to SH 36,068 31,452 30,505 31,306 31,272 25,818 26,292 23.43%
-
Tax Rate 22.44% 25.30% 26.66% 28.34% 26.01% 22.54% 26.92% -
Total Cost 235,012 233,606 232,881 231,540 228,824 190,382 187,681 16.15%
-
Net Worth 117,299 113,745 110,190 113,745 110,190 110,190 106,636 6.55%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 28,436 24,881 23,696 24,881 21,327 21,327 21,327 21.12%
Div Payout % 78.84% 79.11% 77.68% 79.48% 68.20% 82.61% 81.12% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 117,299 113,745 110,190 113,745 110,190 110,190 106,636 6.55%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.30% 11.86% 11.58% 11.91% 12.02% 11.94% 12.28% -
ROE 30.75% 27.65% 27.68% 27.52% 28.38% 23.43% 24.66% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 76.26 74.57 74.10 73.94 73.17 60.82 60.19 17.07%
EPS 10.16 8.85 8.59 8.80 8.80 7.26 7.40 23.50%
DPS 8.00 7.00 6.67 7.00 6.00 6.00 6.00 21.12%
NAPS 0.33 0.32 0.31 0.32 0.31 0.31 0.30 6.55%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 76.26 74.57 74.10 73.94 73.17 60.82 60.19 17.07%
EPS 10.16 8.85 8.59 8.80 8.80 7.26 7.40 23.50%
DPS 8.00 7.00 6.67 7.00 6.00 6.00 6.00 21.12%
NAPS 0.33 0.32 0.31 0.32 0.31 0.31 0.30 6.55%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.03 1.05 1.24 1.14 1.15 1.08 1.22 -
P/RPS 1.35 1.41 1.67 1.54 1.57 1.78 2.03 -23.79%
P/EPS 10.15 11.87 14.45 12.94 13.07 14.87 16.49 -27.61%
EY 9.85 8.43 6.92 7.73 7.65 6.73 6.06 38.20%
DY 7.77 6.67 5.38 6.14 5.22 5.56 4.92 35.57%
P/NAPS 3.12 3.28 4.00 3.56 3.71 3.48 4.07 -16.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 26/08/22 27/05/22 28/02/22 26/11/21 27/08/21 28/05/21 -
Price 1.03 1.00 1.11 1.20 1.12 1.13 1.12 -
P/RPS 1.35 1.34 1.50 1.62 1.53 1.86 1.86 -19.22%
P/EPS 10.15 11.30 12.93 13.63 12.73 15.56 15.14 -23.38%
EY 9.85 8.85 7.73 7.34 7.86 6.43 6.60 30.56%
DY 7.77 7.00 6.01 5.83 5.36 5.31 5.36 28.05%
P/NAPS 3.12 3.13 3.58 3.75 3.61 3.65 3.73 -11.21%

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