[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 95.89%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 52,499 181,330 138,847 93,888 48,092 161,160 118,930 -41.93%
PBT 9,164 30,672 25,757 18,388 9,284 27,061 19,660 -39.79%
Tax -2,389 -8,619 -8,099 -5,802 -2,856 -7,039 -4,378 -33.14%
NP 6,775 22,053 17,658 12,586 6,428 20,022 15,282 -41.77%
-
NP to SH 6,776 22,052 17,655 12,582 6,423 20,209 15,421 -42.11%
-
Tax Rate 26.07% 28.10% 31.44% 31.55% 30.76% 26.01% 22.27% -
Total Cost 45,724 159,277 121,189 81,302 41,664 141,138 103,648 -41.96%
-
Net Worth 106,636 103,081 103,081 103,081 103,081 99,527 95,972 7.25%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 5,331 17,772 14,218 10,663 5,331 19,549 15,995 -51.83%
Div Payout % 78.69% 80.59% 80.53% 84.75% 83.01% 96.74% 103.72% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 106,636 103,081 103,081 103,081 103,081 99,527 95,972 7.25%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 12.91% 12.16% 12.72% 13.41% 13.37% 12.42% 12.85% -
ROE 6.35% 21.39% 17.13% 12.21% 6.23% 20.31% 16.07% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 14.77 51.01 39.06 26.41 13.53 45.34 33.46 -41.93%
EPS 1.91 6.20 4.97 3.54 1.88 5.69 4.34 -42.05%
DPS 1.50 5.00 4.00 3.00 1.50 5.50 4.50 -51.82%
NAPS 0.30 0.29 0.29 0.29 0.29 0.28 0.27 7.25%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 14.75 50.95 39.02 26.38 13.51 45.29 33.42 -41.94%
EPS 1.90 6.20 4.96 3.54 1.80 5.68 4.33 -42.16%
DPS 1.50 4.99 4.00 3.00 1.50 5.49 4.49 -51.75%
NAPS 0.2997 0.2897 0.2897 0.2897 0.2897 0.2797 0.2697 7.26%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.88 0.94 0.705 1.25 0.875 0.82 1.09 -
P/RPS 5.96 1.84 1.80 4.73 6.47 1.81 3.26 49.35%
P/EPS 46.16 15.15 14.19 35.31 48.42 14.42 25.12 49.85%
EY 2.17 6.60 7.05 2.83 2.07 6.93 3.98 -33.18%
DY 1.70 5.32 5.67 2.40 1.71 6.71 4.13 -44.57%
P/NAPS 2.93 3.24 2.43 4.31 3.02 2.93 4.04 -19.23%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 29/05/20 21/02/20 25/11/19 28/08/19 23/05/19 -
Price 0.915 0.915 1.02 1.06 1.08 0.88 0.97 -
P/RPS 6.20 1.79 2.61 4.01 7.98 1.94 2.90 65.72%
P/EPS 48.00 14.75 20.54 29.95 59.77 15.48 22.36 66.17%
EY 2.08 6.78 4.87 3.34 1.67 6.46 4.47 -39.86%
DY 1.64 5.46 3.92 2.83 1.39 6.25 4.64 -49.91%
P/NAPS 3.05 3.16 3.52 3.66 3.72 3.14 3.59 -10.27%

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