[SCICOM] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -6.45%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 216,604 209,996 181,330 185,129 187,776 192,368 161,160 21.67%
PBT 37,934 36,656 30,672 34,342 36,776 37,136 27,061 25.12%
Tax -10,524 -9,556 -8,619 -10,798 -11,604 -11,424 -7,039 30.59%
NP 27,410 27,100 22,053 23,544 25,172 25,712 20,022 23.17%
-
NP to SH 27,416 27,104 22,052 23,540 25,164 25,692 20,209 22.43%
-
Tax Rate 27.74% 26.07% 28.10% 31.44% 31.55% 30.76% 26.01% -
Total Cost 189,194 182,896 159,277 161,585 162,604 166,656 141,138 21.46%
-
Net Worth 106,636 106,636 103,081 103,081 103,081 103,081 99,527 4.68%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 21,327 21,327 17,772 18,957 21,327 21,327 19,549 5.94%
Div Payout % 77.79% 78.69% 80.59% 80.53% 84.75% 83.01% 96.74% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 106,636 106,636 103,081 103,081 103,081 103,081 99,527 4.68%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 12.65% 12.91% 12.16% 12.72% 13.41% 13.37% 12.42% -
ROE 25.71% 25.42% 21.39% 22.84% 24.41% 24.92% 20.31% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 60.94 59.08 51.01 52.08 52.83 54.12 45.34 21.68%
EPS 7.72 7.64 6.20 6.63 7.08 7.52 5.69 22.44%
DPS 6.00 6.00 5.00 5.33 6.00 6.00 5.50 5.94%
NAPS 0.30 0.30 0.29 0.29 0.29 0.29 0.28 4.68%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 60.87 59.01 50.95 52.02 52.77 54.06 45.29 21.67%
EPS 7.70 7.62 6.20 6.61 7.07 7.22 5.68 22.37%
DPS 5.99 5.99 4.99 5.33 5.99 5.99 5.49 5.95%
NAPS 0.2997 0.2997 0.2897 0.2897 0.2897 0.2897 0.2797 4.69%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.93 0.88 0.94 0.705 1.25 0.875 0.82 -
P/RPS 1.53 1.49 1.84 1.35 2.37 1.62 1.81 -10.55%
P/EPS 12.06 11.54 15.15 10.65 17.66 12.11 14.42 -11.18%
EY 8.29 8.66 6.60 9.39 5.66 8.26 6.93 12.62%
DY 6.45 6.82 5.32 7.57 4.80 6.86 6.71 -2.58%
P/NAPS 3.10 2.93 3.24 2.43 4.31 3.02 2.93 3.81%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 28/08/20 29/05/20 21/02/20 25/11/19 28/08/19 -
Price 1.06 0.915 0.915 1.02 1.06 1.08 0.88 -
P/RPS 1.74 1.55 1.79 1.96 2.01 2.00 1.94 -6.96%
P/EPS 13.74 12.00 14.75 15.40 14.97 14.94 15.48 -7.60%
EY 7.28 8.33 6.78 6.49 6.68 6.69 6.46 8.25%
DY 5.66 6.56 5.46 5.23 5.66 5.56 6.25 -6.36%
P/NAPS 3.53 3.05 3.16 3.52 3.66 3.72 3.14 8.07%

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