[SCICOM] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 24.91%
YoY- 9.12%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 160,474 108,302 52,499 181,330 138,847 93,888 48,092 123.13%
PBT 26,974 18,967 9,164 30,672 25,757 18,388 9,284 103.48%
Tax -7,261 -5,262 -2,389 -8,619 -8,099 -5,802 -2,856 86.17%
NP 19,713 13,705 6,775 22,053 17,658 12,586 6,428 110.93%
-
NP to SH 19,719 13,708 6,776 22,052 17,655 12,582 6,423 111.09%
-
Tax Rate 26.92% 27.74% 26.07% 28.10% 31.44% 31.55% 30.76% -
Total Cost 140,761 94,597 45,724 159,277 121,189 81,302 41,664 124.98%
-
Net Worth 106,636 106,636 106,636 103,081 103,081 103,081 103,081 2.28%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 15,995 10,663 5,331 17,772 14,218 10,663 5,331 107.88%
Div Payout % 81.12% 77.79% 78.69% 80.59% 80.53% 84.75% 83.01% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 106,636 106,636 106,636 103,081 103,081 103,081 103,081 2.28%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 12.28% 12.65% 12.91% 12.16% 12.72% 13.41% 13.37% -
ROE 18.49% 12.85% 6.35% 21.39% 17.13% 12.21% 6.23% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 45.15 30.47 14.77 51.01 39.06 26.41 13.53 123.14%
EPS 5.55 3.86 1.91 6.20 4.97 3.54 1.88 105.65%
DPS 4.50 3.00 1.50 5.00 4.00 3.00 1.50 107.86%
NAPS 0.30 0.30 0.30 0.29 0.29 0.29 0.29 2.28%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 45.09 30.43 14.75 50.95 39.02 26.38 13.51 123.16%
EPS 5.54 3.85 1.90 6.20 4.96 3.54 1.80 111.44%
DPS 4.49 3.00 1.50 4.99 4.00 3.00 1.50 107.56%
NAPS 0.2997 0.2997 0.2997 0.2897 0.2897 0.2897 0.2897 2.28%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.22 0.93 0.88 0.94 0.705 1.25 0.875 -
P/RPS 2.70 3.05 5.96 1.84 1.80 4.73 6.47 -44.12%
P/EPS 21.99 24.12 46.16 15.15 14.19 35.31 48.42 -40.88%
EY 4.55 4.15 2.17 6.60 7.05 2.83 2.07 68.97%
DY 3.69 3.23 1.70 5.32 5.67 2.40 1.71 66.91%
P/NAPS 4.07 3.10 2.93 3.24 2.43 4.31 3.02 21.98%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 26/02/21 27/11/20 28/08/20 29/05/20 21/02/20 25/11/19 -
Price 1.12 1.06 0.915 0.915 1.02 1.06 1.08 -
P/RPS 2.48 3.48 6.20 1.79 2.61 4.01 7.98 -54.08%
P/EPS 20.19 27.49 48.00 14.75 20.54 29.95 59.77 -51.46%
EY 4.95 3.64 2.08 6.78 4.87 3.34 1.67 106.20%
DY 4.02 2.83 1.64 5.46 3.92 2.83 1.39 102.85%
P/NAPS 3.73 3.53 3.05 3.16 3.52 3.66 3.72 0.17%

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