[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -68.22%
YoY- 23.88%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 181,330 138,847 93,888 48,092 161,160 118,930 78,368 75.02%
PBT 30,672 25,757 18,388 9,284 27,061 19,660 14,241 66.85%
Tax -8,619 -8,099 -5,802 -2,856 -7,039 -4,378 -2,997 102.36%
NP 22,053 17,658 12,586 6,428 20,022 15,282 11,244 56.75%
-
NP to SH 22,052 17,655 12,582 6,423 20,209 15,421 11,338 55.87%
-
Tax Rate 28.10% 31.44% 31.55% 30.76% 26.01% 22.27% 21.04% -
Total Cost 159,277 121,189 81,302 41,664 141,138 103,648 67,124 77.99%
-
Net Worth 103,081 103,081 103,081 103,081 99,527 95,972 99,527 2.36%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 17,772 14,218 10,663 5,331 19,549 15,995 12,440 26.87%
Div Payout % 80.59% 80.53% 84.75% 83.01% 96.74% 103.72% 109.73% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 103,081 103,081 103,081 103,081 99,527 95,972 99,527 2.36%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.16% 12.72% 13.41% 13.37% 12.42% 12.85% 14.35% -
ROE 21.39% 17.13% 12.21% 6.23% 20.31% 16.07% 11.39% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 51.01 39.06 26.41 13.53 45.34 33.46 22.05 75.00%
EPS 6.20 4.97 3.54 1.88 5.69 4.34 3.19 55.80%
DPS 5.00 4.00 3.00 1.50 5.50 4.50 3.50 26.87%
NAPS 0.29 0.29 0.29 0.29 0.28 0.27 0.28 2.36%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 51.01 39.06 26.41 13.53 45.34 33.46 22.05 75.00%
EPS 6.20 4.97 3.54 1.88 5.69 4.34 3.19 55.80%
DPS 5.00 4.00 3.00 1.50 5.50 4.50 3.50 26.87%
NAPS 0.29 0.29 0.29 0.29 0.28 0.27 0.28 2.36%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.94 0.705 1.25 0.875 0.82 1.09 1.05 -
P/RPS 1.84 1.80 4.73 6.47 1.81 3.26 4.76 -46.96%
P/EPS 15.15 14.19 35.31 48.42 14.42 25.12 32.92 -40.42%
EY 6.60 7.05 2.83 2.07 6.93 3.98 3.04 67.74%
DY 5.32 5.67 2.40 1.71 6.71 4.13 3.33 36.70%
P/NAPS 3.24 2.43 4.31 3.02 2.93 4.04 3.75 -9.29%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 21/02/20 25/11/19 28/08/19 23/05/19 26/02/19 -
Price 0.915 1.02 1.06 1.08 0.88 0.97 1.30 -
P/RPS 1.79 2.61 4.01 7.98 1.94 2.90 5.90 -54.88%
P/EPS 14.75 20.54 29.95 59.77 15.48 22.36 40.76 -49.24%
EY 6.78 4.87 3.34 1.67 6.46 4.47 2.45 97.23%
DY 5.46 3.92 2.83 1.39 6.25 4.64 2.69 60.37%
P/NAPS 3.16 3.52 3.66 3.72 3.14 3.59 4.64 -22.61%

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