[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -1.84%
YoY- 13.1%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 249,464 245,341 251,114 263,114 271,076 265,052 263,380 -3.55%
PBT 45,364 41,936 44,106 47,340 46,496 42,097 41,588 5.95%
Tax -15,160 -9,602 -10,741 -11,938 -10,432 -10,651 -11,089 23.15%
NP 30,204 32,334 33,365 35,402 36,064 31,446 30,498 -0.64%
-
NP to SH 30,208 32,338 33,369 35,406 36,068 31,452 30,505 -0.64%
-
Tax Rate 33.42% 22.90% 24.35% 25.22% 22.44% 25.30% 26.66% -
Total Cost 219,260 213,007 217,749 227,712 235,012 233,606 232,881 -3.93%
-
Net Worth 117,299 117,299 117,299 117,299 117,299 113,745 110,190 4.25%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 28,436 28,436 28,436 28,436 28,436 24,881 23,696 12.91%
Div Payout % 94.14% 87.93% 85.22% 80.31% 78.84% 79.11% 77.68% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 117,299 117,299 117,299 117,299 117,299 113,745 110,190 4.25%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.11% 13.18% 13.29% 13.46% 13.30% 11.86% 11.58% -
ROE 25.75% 27.57% 28.45% 30.18% 30.75% 27.65% 27.68% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 70.18 69.02 70.65 74.02 76.26 74.57 74.10 -3.55%
EPS 8.48 9.10 9.39 9.96 10.16 8.85 8.59 -0.85%
DPS 8.00 8.00 8.00 8.00 8.00 7.00 6.67 12.87%
NAPS 0.33 0.33 0.33 0.33 0.33 0.32 0.31 4.25%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 70.10 68.94 70.56 73.94 76.17 74.48 74.01 -3.55%
EPS 8.49 9.09 9.38 9.95 10.14 8.84 8.57 -0.62%
DPS 7.99 7.99 7.99 7.99 7.99 6.99 6.66 12.89%
NAPS 0.3296 0.3296 0.3296 0.3296 0.3296 0.3196 0.3096 4.25%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.09 1.16 1.08 1.08 1.03 1.05 1.24 -
P/RPS 1.55 1.68 1.53 1.46 1.35 1.41 1.67 -4.84%
P/EPS 12.83 12.75 11.50 10.84 10.15 11.87 14.45 -7.61%
EY 7.80 7.84 8.69 9.22 9.85 8.43 6.92 8.29%
DY 7.34 6.90 7.41 7.41 7.77 6.67 5.38 22.98%
P/NAPS 3.30 3.52 3.27 3.27 3.12 3.28 4.00 -12.02%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 25/08/23 29/05/23 27/02/23 21/11/22 26/08/22 27/05/22 -
Price 1.06 1.14 1.22 1.15 1.03 1.00 1.11 -
P/RPS 1.51 1.65 1.73 1.55 1.35 1.34 1.50 0.44%
P/EPS 12.47 12.53 13.00 11.55 10.15 11.30 12.93 -2.38%
EY 8.02 7.98 7.69 8.66 9.85 8.85 7.73 2.48%
DY 7.55 7.02 6.56 6.96 7.77 7.00 6.01 16.40%
P/NAPS 3.21 3.45 3.70 3.48 3.12 3.13 3.58 -7.00%

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