[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -83.91%
YoY- -52.74%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 161,160 118,930 78,368 38,659 165,289 127,653 88,848 48.89%
PBT 27,061 19,660 14,241 6,813 37,029 30,749 22,397 13.48%
Tax -7,039 -4,378 -2,997 -1,678 -5,113 -2,903 -2,177 119.12%
NP 20,022 15,282 11,244 5,135 31,916 27,846 20,220 -0.65%
-
NP to SH 20,209 15,421 11,338 5,185 32,220 28,085 20,380 -0.56%
-
Tax Rate 26.01% 22.27% 21.04% 24.63% 13.81% 9.44% 9.72% -
Total Cost 141,138 103,648 67,124 33,524 133,373 99,807 68,628 61.93%
-
Net Worth 99,527 95,972 99,527 99,527 106,636 106,636 106,636 -4.50%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 19,549 15,995 12,440 7,109 31,990 21,327 14,218 23.72%
Div Payout % 96.74% 103.72% 109.73% 137.11% 99.29% 75.94% 69.77% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 99,527 95,972 99,527 99,527 106,636 106,636 106,636 -4.50%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.42% 12.85% 14.35% 13.28% 19.31% 21.81% 22.76% -
ROE 20.31% 16.07% 11.39% 5.21% 30.21% 26.34% 19.11% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 45.34 33.46 22.05 10.88 46.50 35.91 25.00 48.87%
EPS 5.69 4.34 3.19 1.46 9.06 7.90 5.73 -0.46%
DPS 5.50 4.50 3.50 2.00 9.00 6.00 4.00 23.72%
NAPS 0.28 0.27 0.28 0.28 0.30 0.30 0.30 -4.50%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 45.34 33.46 22.05 10.88 46.50 35.91 25.00 48.87%
EPS 5.69 4.34 3.19 1.46 9.06 7.90 5.73 -0.46%
DPS 5.50 4.50 3.50 2.00 9.00 6.00 4.00 23.72%
NAPS 0.28 0.27 0.28 0.28 0.30 0.30 0.30 -4.50%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.82 1.09 1.05 1.85 1.99 2.02 1.68 -
P/RPS 1.81 3.26 4.76 17.01 4.28 5.62 6.72 -58.39%
P/EPS 14.42 25.12 32.92 126.83 21.95 25.57 29.30 -37.74%
EY 6.93 3.98 3.04 0.79 4.56 3.91 3.41 60.65%
DY 6.71 4.13 3.33 1.08 4.52 2.97 2.38 99.95%
P/NAPS 2.93 4.04 3.75 6.61 6.63 6.73 5.60 -35.14%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 26/02/19 22/11/18 27/08/18 21/05/18 07/02/18 -
Price 0.88 0.97 1.30 1.70 1.90 2.01 1.59 -
P/RPS 1.94 2.90 5.90 15.63 4.09 5.60 6.36 -54.78%
P/EPS 15.48 22.36 40.76 116.54 20.96 25.44 27.73 -32.27%
EY 6.46 4.47 2.45 0.86 4.77 3.93 3.61 47.55%
DY 6.25 4.64 2.69 1.18 4.74 2.99 2.52 83.53%
P/NAPS 3.14 3.59 4.64 6.07 6.33 6.70 5.30 -29.52%

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