[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -69.72%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 265,052 197,535 131,419 65,023 216,196 160,474 108,302 81.90%
PBT 42,097 31,191 21,839 10,565 33,324 26,974 18,967 70.39%
Tax -10,651 -8,317 -6,190 -2,748 -7,510 -7,261 -5,262 60.22%
NP 31,446 22,874 15,649 7,817 25,814 19,713 13,705 74.22%
-
NP to SH 31,452 22,879 15,653 7,818 25,818 19,719 13,708 74.22%
-
Tax Rate 25.30% 26.66% 28.34% 26.01% 22.54% 26.92% 27.74% -
Total Cost 233,606 174,661 115,770 57,206 190,382 140,761 94,597 83.00%
-
Net Worth 113,745 110,190 113,745 110,190 110,190 106,636 106,636 4.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 24,881 17,772 12,440 5,331 21,327 15,995 10,663 76.19%
Div Payout % 79.11% 77.68% 79.48% 68.20% 82.61% 81.12% 77.79% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 113,745 110,190 113,745 110,190 110,190 106,636 106,636 4.40%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.86% 11.58% 11.91% 12.02% 11.94% 12.28% 12.65% -
ROE 27.65% 20.76% 13.76% 7.09% 23.43% 18.49% 12.85% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 74.57 55.57 36.97 18.29 60.82 45.15 30.47 81.90%
EPS 8.85 6.44 4.40 2.20 7.26 5.55 3.86 74.13%
DPS 7.00 5.00 3.50 1.50 6.00 4.50 3.00 76.19%
NAPS 0.32 0.31 0.32 0.31 0.31 0.30 0.30 4.40%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 74.48 55.51 36.93 18.27 60.75 45.09 30.43 81.91%
EPS 8.84 6.43 4.40 2.20 7.26 5.54 3.85 74.30%
DPS 6.99 4.99 3.50 1.50 5.99 4.49 3.00 76.02%
NAPS 0.3196 0.3096 0.3196 0.3096 0.3096 0.2997 0.2997 4.39%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.05 1.24 1.14 1.15 1.08 1.22 0.93 -
P/RPS 1.41 2.23 3.08 6.29 1.78 2.70 3.05 -40.29%
P/EPS 11.87 19.26 25.89 52.29 14.87 21.99 24.12 -37.74%
EY 8.43 5.19 3.86 1.91 6.73 4.55 4.15 60.60%
DY 6.67 4.03 3.07 1.30 5.56 3.69 3.23 62.37%
P/NAPS 3.28 4.00 3.56 3.71 3.48 4.07 3.10 3.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 28/02/22 26/11/21 27/08/21 28/05/21 26/02/21 -
Price 1.00 1.11 1.20 1.12 1.13 1.12 1.06 -
P/RPS 1.34 2.00 3.25 6.12 1.86 2.48 3.48 -47.16%
P/EPS 11.30 17.25 27.25 50.92 15.56 20.19 27.49 -44.80%
EY 8.85 5.80 3.67 1.96 6.43 4.95 3.64 81.10%
DY 7.00 4.50 2.92 1.34 5.31 4.02 2.83 83.20%
P/NAPS 3.13 3.58 3.75 3.61 3.65 3.73 3.53 -7.72%

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