[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 96.33%
YoY- 13.1%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 62,366 245,341 188,336 131,557 67,769 265,052 197,535 -53.60%
PBT 11,341 41,936 33,080 23,670 11,624 42,097 31,191 -49.02%
Tax -3,790 -9,602 -8,056 -5,969 -2,608 -10,651 -8,317 -40.75%
NP 7,551 32,334 25,024 17,701 9,016 31,446 22,874 -52.20%
-
NP to SH 7,552 32,338 25,027 17,703 9,017 31,452 22,879 -52.20%
-
Tax Rate 33.42% 22.90% 24.35% 25.22% 22.44% 25.30% 26.66% -
Total Cost 54,815 213,007 163,312 113,856 58,753 233,606 174,661 -53.78%
-
Net Worth 117,299 117,299 117,299 117,299 117,299 113,745 110,190 4.25%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 7,109 28,436 21,327 14,218 7,109 24,881 17,772 -45.68%
Div Payout % 94.14% 87.93% 85.22% 80.31% 78.84% 79.11% 77.68% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 117,299 117,299 117,299 117,299 117,299 113,745 110,190 4.25%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.11% 13.18% 13.29% 13.46% 13.30% 11.86% 11.58% -
ROE 6.44% 27.57% 21.34% 15.09% 7.69% 27.65% 20.76% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 17.55 69.02 52.98 37.01 19.07 74.57 55.57 -53.59%
EPS 2.12 9.10 7.04 4.98 2.54 8.85 6.44 -52.29%
DPS 2.00 8.00 6.00 4.00 2.00 7.00 5.00 -45.68%
NAPS 0.33 0.33 0.33 0.33 0.33 0.32 0.31 4.25%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 17.53 68.94 52.92 36.97 19.04 74.48 55.51 -53.59%
EPS 2.12 9.09 7.03 4.97 2.53 8.84 6.43 -52.24%
DPS 2.00 7.99 5.99 4.00 2.00 6.99 4.99 -45.60%
NAPS 0.3296 0.3296 0.3296 0.3296 0.3296 0.3196 0.3096 4.25%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.09 1.16 1.08 1.08 1.03 1.05 1.24 -
P/RPS 6.21 1.68 2.04 2.92 5.40 1.41 2.23 97.81%
P/EPS 51.30 12.75 15.34 21.69 40.60 11.87 19.26 92.03%
EY 1.95 7.84 6.52 4.61 2.46 8.43 5.19 -47.90%
DY 1.83 6.90 5.56 3.70 1.94 6.67 4.03 -40.89%
P/NAPS 3.30 3.52 3.27 3.27 3.12 3.28 4.00 -12.02%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 25/08/23 29/05/23 27/02/23 21/11/22 26/08/22 27/05/22 -
Price 1.06 1.14 1.22 1.15 1.03 1.00 1.11 -
P/RPS 6.04 1.65 2.30 3.11 5.40 1.34 2.00 108.79%
P/EPS 49.89 12.53 17.33 23.09 40.60 11.30 17.25 102.86%
EY 2.00 7.98 5.77 4.33 2.46 8.85 5.80 -50.79%
DY 1.89 7.02 4.92 3.48 1.94 7.00 4.50 -43.88%
P/NAPS 3.21 3.45 3.70 3.48 3.12 3.13 3.58 -7.00%

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