[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -71.33%
YoY- 15.34%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 245,341 188,336 131,557 67,769 265,052 197,535 131,419 51.78%
PBT 41,936 33,080 23,670 11,624 42,097 31,191 21,839 54.67%
Tax -9,602 -8,056 -5,969 -2,608 -10,651 -8,317 -6,190 34.11%
NP 32,334 25,024 17,701 9,016 31,446 22,874 15,649 62.43%
-
NP to SH 32,338 25,027 17,703 9,017 31,452 22,879 15,653 62.42%
-
Tax Rate 22.90% 24.35% 25.22% 22.44% 25.30% 26.66% 28.34% -
Total Cost 213,007 163,312 113,856 58,753 233,606 174,661 115,770 50.32%
-
Net Worth 117,299 117,299 117,299 117,299 113,745 110,190 113,745 2.07%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 28,436 21,327 14,218 7,109 24,881 17,772 12,440 73.78%
Div Payout % 87.93% 85.22% 80.31% 78.84% 79.11% 77.68% 79.48% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 117,299 117,299 117,299 117,299 113,745 110,190 113,745 2.07%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.18% 13.29% 13.46% 13.30% 11.86% 11.58% 11.91% -
ROE 27.57% 21.34% 15.09% 7.69% 27.65% 20.76% 13.76% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 69.02 52.98 37.01 19.07 74.57 55.57 36.97 51.79%
EPS 9.10 7.04 4.98 2.54 8.85 6.44 4.40 62.54%
DPS 8.00 6.00 4.00 2.00 7.00 5.00 3.50 73.78%
NAPS 0.33 0.33 0.33 0.33 0.32 0.31 0.32 2.07%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 68.94 52.92 36.97 19.04 74.48 55.51 36.93 51.78%
EPS 9.09 7.03 4.97 2.53 8.84 6.43 4.40 62.42%
DPS 7.99 5.99 4.00 2.00 6.99 4.99 3.50 73.63%
NAPS 0.3296 0.3296 0.3296 0.3296 0.3196 0.3096 0.3196 2.08%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.16 1.08 1.08 1.03 1.05 1.24 1.14 -
P/RPS 1.68 2.04 2.92 5.40 1.41 2.23 3.08 -33.31%
P/EPS 12.75 15.34 21.69 40.60 11.87 19.26 25.89 -37.71%
EY 7.84 6.52 4.61 2.46 8.43 5.19 3.86 60.58%
DY 6.90 5.56 3.70 1.94 6.67 4.03 3.07 71.83%
P/NAPS 3.52 3.27 3.27 3.12 3.28 4.00 3.56 -0.75%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 29/05/23 27/02/23 21/11/22 26/08/22 27/05/22 28/02/22 -
Price 1.14 1.22 1.15 1.03 1.00 1.11 1.20 -
P/RPS 1.65 2.30 3.11 5.40 1.34 2.00 3.25 -36.43%
P/EPS 12.53 17.33 23.09 40.60 11.30 17.25 27.25 -40.51%
EY 7.98 5.77 4.33 2.46 8.85 5.80 3.67 68.07%
DY 7.02 4.92 3.48 1.94 7.00 4.50 2.92 79.74%
P/NAPS 3.45 3.70 3.48 3.12 3.13 3.58 3.75 -5.42%

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