[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 102.3%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 65,023 216,196 160,474 108,302 52,499 181,330 138,847 -39.66%
PBT 10,565 33,324 26,974 18,967 9,164 30,672 25,757 -44.76%
Tax -2,748 -7,510 -7,261 -5,262 -2,389 -8,619 -8,099 -51.32%
NP 7,817 25,814 19,713 13,705 6,775 22,053 17,658 -41.88%
-
NP to SH 7,818 25,818 19,719 13,708 6,776 22,052 17,655 -41.87%
-
Tax Rate 26.01% 22.54% 26.92% 27.74% 26.07% 28.10% 31.44% -
Total Cost 57,206 190,382 140,761 94,597 45,724 159,277 121,189 -39.34%
-
Net Worth 110,190 110,190 106,636 106,636 106,636 103,081 103,081 4.54%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 5,331 21,327 15,995 10,663 5,331 17,772 14,218 -47.97%
Div Payout % 68.20% 82.61% 81.12% 77.79% 78.69% 80.59% 80.53% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 110,190 110,190 106,636 106,636 106,636 103,081 103,081 4.54%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.02% 11.94% 12.28% 12.65% 12.91% 12.16% 12.72% -
ROE 7.09% 23.43% 18.49% 12.85% 6.35% 21.39% 17.13% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.29 60.82 45.15 30.47 14.77 51.01 39.06 -39.67%
EPS 2.20 7.26 5.55 3.86 1.91 6.20 4.97 -41.88%
DPS 1.50 6.00 4.50 3.00 1.50 5.00 4.00 -47.96%
NAPS 0.31 0.31 0.30 0.30 0.30 0.29 0.29 4.54%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.27 60.75 45.09 30.43 14.75 50.95 39.02 -39.67%
EPS 2.20 7.26 5.54 3.85 1.90 6.20 4.96 -41.81%
DPS 1.50 5.99 4.49 3.00 1.50 4.99 4.00 -47.96%
NAPS 0.3096 0.3096 0.2997 0.2997 0.2997 0.2897 0.2897 4.52%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.15 1.08 1.22 0.93 0.88 0.94 0.705 -
P/RPS 6.29 1.78 2.70 3.05 5.96 1.84 1.80 130.10%
P/EPS 52.29 14.87 21.99 24.12 46.16 15.15 14.19 138.38%
EY 1.91 6.73 4.55 4.15 2.17 6.60 7.05 -58.09%
DY 1.30 5.56 3.69 3.23 1.70 5.32 5.67 -62.50%
P/NAPS 3.71 3.48 4.07 3.10 2.93 3.24 2.43 32.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 28/05/21 26/02/21 27/11/20 28/08/20 29/05/20 -
Price 1.12 1.13 1.12 1.06 0.915 0.915 1.02 -
P/RPS 6.12 1.86 2.48 3.48 6.20 1.79 2.61 76.40%
P/EPS 50.92 15.56 20.19 27.49 48.00 14.75 20.54 83.07%
EY 1.96 6.43 4.95 3.64 2.08 6.78 4.87 -45.45%
DY 1.34 5.31 4.02 2.83 1.64 5.46 3.92 -51.07%
P/NAPS 3.61 3.65 3.73 3.53 3.05 3.16 3.52 1.69%

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