[SCICOM] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -4.1%
YoY- 11.69%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 262,838 260,092 216,196 213,965 216,604 209,996 181,330 27.99%
PBT 43,678 42,260 33,324 35,965 37,934 36,656 30,672 26.49%
Tax -12,380 -10,992 -7,510 -9,681 -10,524 -9,556 -8,619 27.22%
NP 31,298 31,268 25,814 26,284 27,410 27,100 22,053 26.20%
-
NP to SH 31,306 31,272 25,818 26,292 27,416 27,104 22,052 26.23%
-
Tax Rate 28.34% 26.01% 22.54% 26.92% 27.74% 26.07% 28.10% -
Total Cost 231,540 228,824 190,382 187,681 189,194 182,896 159,277 28.23%
-
Net Worth 113,745 110,190 110,190 106,636 106,636 106,636 103,081 6.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 24,881 21,327 21,327 21,327 21,327 21,327 17,772 25.07%
Div Payout % 79.48% 68.20% 82.61% 81.12% 77.79% 78.69% 80.59% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 113,745 110,190 110,190 106,636 106,636 106,636 103,081 6.76%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.91% 12.02% 11.94% 12.28% 12.65% 12.91% 12.16% -
ROE 27.52% 28.38% 23.43% 24.66% 25.71% 25.42% 21.39% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 73.94 73.17 60.82 60.19 60.94 59.08 51.01 27.99%
EPS 8.80 8.80 7.26 7.40 7.72 7.64 6.20 26.21%
DPS 7.00 6.00 6.00 6.00 6.00 6.00 5.00 25.06%
NAPS 0.32 0.31 0.31 0.30 0.30 0.30 0.29 6.76%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 73.86 73.09 60.75 60.13 60.87 59.01 50.95 28.00%
EPS 8.80 8.79 7.26 7.39 7.70 7.62 6.20 26.21%
DPS 6.99 5.99 5.99 5.99 5.99 5.99 4.99 25.11%
NAPS 0.3196 0.3096 0.3096 0.2997 0.2997 0.2997 0.2897 6.74%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.14 1.15 1.08 1.22 0.93 0.88 0.94 -
P/RPS 1.54 1.57 1.78 2.03 1.53 1.49 1.84 -11.15%
P/EPS 12.94 13.07 14.87 16.49 12.06 11.54 15.15 -9.95%
EY 7.73 7.65 6.73 6.06 8.29 8.66 6.60 11.07%
DY 6.14 5.22 5.56 4.92 6.45 6.82 5.32 9.99%
P/NAPS 3.56 3.71 3.48 4.07 3.10 2.93 3.24 6.46%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 27/08/21 28/05/21 26/02/21 27/11/20 28/08/20 -
Price 1.20 1.12 1.13 1.12 1.06 0.915 0.915 -
P/RPS 1.62 1.53 1.86 1.86 1.74 1.55 1.79 -6.41%
P/EPS 13.63 12.73 15.56 15.14 13.74 12.00 14.75 -5.11%
EY 7.34 7.86 6.43 6.60 7.28 8.33 6.78 5.41%
DY 5.83 5.36 5.31 5.36 5.66 6.56 5.46 4.45%
P/NAPS 3.75 3.61 3.65 3.73 3.53 3.05 3.16 12.05%

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