[SCICOM] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -2.56%
YoY- 16.03%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 263,114 271,076 265,052 263,380 262,838 260,092 216,196 13.94%
PBT 47,340 46,496 42,097 41,588 43,678 42,260 33,324 26.29%
Tax -11,938 -10,432 -10,651 -11,089 -12,380 -10,992 -7,510 36.09%
NP 35,402 36,064 31,446 30,498 31,298 31,268 25,814 23.36%
-
NP to SH 35,406 36,068 31,452 30,505 31,306 31,272 25,818 23.36%
-
Tax Rate 25.22% 22.44% 25.30% 26.66% 28.34% 26.01% 22.54% -
Total Cost 227,712 235,012 233,606 232,881 231,540 228,824 190,382 12.64%
-
Net Worth 117,299 117,299 113,745 110,190 113,745 110,190 110,190 4.24%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 28,436 28,436 24,881 23,696 24,881 21,327 21,327 21.07%
Div Payout % 80.31% 78.84% 79.11% 77.68% 79.48% 68.20% 82.61% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 117,299 117,299 113,745 110,190 113,745 110,190 110,190 4.24%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.46% 13.30% 11.86% 11.58% 11.91% 12.02% 11.94% -
ROE 30.18% 30.75% 27.65% 27.68% 27.52% 28.38% 23.43% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 74.02 76.26 74.57 74.10 73.94 73.17 60.82 13.94%
EPS 9.96 10.16 8.85 8.59 8.80 8.80 7.26 23.39%
DPS 8.00 8.00 7.00 6.67 7.00 6.00 6.00 21.07%
NAPS 0.33 0.33 0.32 0.31 0.32 0.31 0.31 4.24%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 73.94 76.17 74.48 74.01 73.86 73.09 60.75 13.95%
EPS 9.95 10.14 8.84 8.57 8.80 8.79 7.26 23.31%
DPS 7.99 7.99 6.99 6.66 6.99 5.99 5.99 21.11%
NAPS 0.3296 0.3296 0.3196 0.3096 0.3196 0.3096 0.3096 4.24%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.08 1.03 1.05 1.24 1.14 1.15 1.08 -
P/RPS 1.46 1.35 1.41 1.67 1.54 1.57 1.78 -12.34%
P/EPS 10.84 10.15 11.87 14.45 12.94 13.07 14.87 -18.95%
EY 9.22 9.85 8.43 6.92 7.73 7.65 6.73 23.28%
DY 7.41 7.77 6.67 5.38 6.14 5.22 5.56 21.04%
P/NAPS 3.27 3.12 3.28 4.00 3.56 3.71 3.48 -4.05%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 21/11/22 26/08/22 27/05/22 28/02/22 26/11/21 27/08/21 -
Price 1.15 1.03 1.00 1.11 1.20 1.12 1.13 -
P/RPS 1.55 1.35 1.34 1.50 1.62 1.53 1.86 -11.41%
P/EPS 11.55 10.15 11.30 12.93 13.63 12.73 15.56 -17.97%
EY 8.66 9.85 8.85 7.73 7.34 7.86 6.43 21.89%
DY 6.96 7.77 7.00 6.01 5.83 5.36 5.31 19.70%
P/NAPS 3.48 3.12 3.13 3.58 3.75 3.61 3.65 -3.12%

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