[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
24-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 94.7%
YoY- -16.94%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 223,999 179,503 125,217 62,366 245,341 188,336 131,557 42.63%
PBT 33,378 28,990 20,862 11,341 41,936 33,080 23,670 25.77%
Tax -9,030 -8,284 -6,160 -3,790 -9,602 -8,056 -5,969 31.81%
NP 24,348 20,706 14,702 7,551 32,334 25,024 17,701 23.70%
-
NP to SH 24,353 20,710 14,704 7,552 32,338 25,027 17,703 23.71%
-
Tax Rate 27.05% 28.58% 29.53% 33.42% 22.90% 24.35% 25.22% -
Total Cost 199,651 158,797 110,515 54,815 213,007 163,312 113,856 45.46%
-
Net Worth 117,299 117,299 117,299 117,299 117,299 117,299 117,299 0.00%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 23,104 18,661 14,218 7,109 28,436 21,327 14,218 38.25%
Div Payout % 94.87% 90.11% 96.70% 94.14% 87.93% 85.22% 80.31% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 117,299 117,299 117,299 117,299 117,299 117,299 117,299 0.00%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.87% 11.54% 11.74% 12.11% 13.18% 13.29% 13.46% -
ROE 20.76% 17.66% 12.54% 6.44% 27.57% 21.34% 15.09% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 63.02 50.50 35.23 17.55 69.02 52.98 37.01 42.64%
EPS 6.85 5.83 4.14 2.12 9.10 7.04 4.98 23.70%
DPS 6.50 5.25 4.00 2.00 8.00 6.00 4.00 38.26%
NAPS 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 63.02 50.50 35.23 17.55 69.02 52.98 37.01 42.64%
EPS 6.85 5.83 4.14 2.12 9.10 7.04 4.98 23.70%
DPS 6.50 5.25 4.00 2.00 8.00 6.00 4.00 38.26%
NAPS 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.00%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.905 1.09 1.11 1.09 1.16 1.08 1.08 -
P/RPS 1.44 2.16 3.15 6.21 1.68 2.04 2.92 -37.60%
P/EPS 13.21 18.71 26.83 51.30 12.75 15.34 21.69 -28.17%
EY 7.57 5.35 3.73 1.95 7.84 6.52 4.61 39.22%
DY 7.18 4.82 3.60 1.83 6.90 5.56 3.70 55.64%
P/NAPS 2.74 3.30 3.36 3.30 3.52 3.27 3.27 -11.13%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 30/05/24 23/02/24 30/11/23 25/08/23 29/05/23 27/02/23 -
Price 0.92 1.07 1.14 1.06 1.14 1.22 1.15 -
P/RPS 1.46 2.12 3.24 6.04 1.65 2.30 3.11 -39.62%
P/EPS 13.43 18.36 27.56 49.89 12.53 17.33 23.09 -30.34%
EY 7.45 5.45 3.63 2.00 7.98 5.77 4.33 43.63%
DY 7.07 4.91 3.51 1.89 7.02 4.92 3.48 60.47%
P/NAPS 2.79 3.24 3.45 3.21 3.45 3.70 3.48 -13.71%

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