[SCICOM] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -5.75%
YoY- 9.39%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 250,434 249,464 245,341 251,114 263,114 271,076 265,052 -3.70%
PBT 41,724 45,364 41,936 44,106 47,340 46,496 42,097 -0.58%
Tax -12,320 -15,160 -9,602 -10,741 -11,938 -10,432 -10,651 10.16%
NP 29,404 30,204 32,334 33,365 35,402 36,064 31,446 -4.36%
-
NP to SH 29,408 30,208 32,338 33,369 35,406 36,068 31,452 -4.36%
-
Tax Rate 29.53% 33.42% 22.90% 24.35% 25.22% 22.44% 25.30% -
Total Cost 221,030 219,260 213,007 217,749 227,712 235,012 233,606 -3.61%
-
Net Worth 117,299 117,299 117,299 117,299 117,299 117,299 113,745 2.06%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 28,436 28,436 28,436 28,436 28,436 28,436 24,881 9.28%
Div Payout % 96.70% 94.14% 87.93% 85.22% 80.31% 78.84% 79.11% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 117,299 117,299 117,299 117,299 117,299 117,299 113,745 2.06%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.74% 12.11% 13.18% 13.29% 13.46% 13.30% 11.86% -
ROE 25.07% 25.75% 27.57% 28.45% 30.18% 30.75% 27.65% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 70.45 70.18 69.02 70.65 74.02 76.26 74.57 -3.70%
EPS 8.28 8.48 9.10 9.39 9.96 10.16 8.85 -4.32%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 7.00 9.28%
NAPS 0.33 0.33 0.33 0.33 0.33 0.33 0.32 2.06%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 70.37 70.10 68.94 70.56 73.94 76.17 74.48 -3.70%
EPS 8.26 8.49 9.09 9.38 9.95 10.14 8.84 -4.41%
DPS 7.99 7.99 7.99 7.99 7.99 7.99 6.99 9.29%
NAPS 0.3296 0.3296 0.3296 0.3296 0.3296 0.3296 0.3196 2.06%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.11 1.09 1.16 1.08 1.08 1.03 1.05 -
P/RPS 1.58 1.55 1.68 1.53 1.46 1.35 1.41 7.86%
P/EPS 13.42 12.83 12.75 11.50 10.84 10.15 11.87 8.50%
EY 7.45 7.80 7.84 8.69 9.22 9.85 8.43 -7.88%
DY 7.21 7.34 6.90 7.41 7.41 7.77 6.67 5.31%
P/NAPS 3.36 3.30 3.52 3.27 3.27 3.12 3.28 1.61%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 30/11/23 25/08/23 29/05/23 27/02/23 21/11/22 26/08/22 -
Price 1.14 1.06 1.14 1.22 1.15 1.03 1.00 -
P/RPS 1.62 1.51 1.65 1.73 1.55 1.35 1.34 13.44%
P/EPS 13.78 12.47 12.53 13.00 11.55 10.15 11.30 14.10%
EY 7.26 8.02 7.98 7.69 8.66 9.85 8.85 -12.33%
DY 7.02 7.55 7.02 6.56 6.96 7.77 7.00 0.18%
P/NAPS 3.45 3.21 3.45 3.70 3.48 3.12 3.13 6.68%

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