[SCICOM] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 37.81%
YoY- -20.95%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 78,368 38,659 165,289 127,653 88,848 45,838 199,486 -46.26%
PBT 14,241 6,813 37,029 30,749 22,397 11,770 49,774 -56.48%
Tax -2,997 -1,678 -5,113 -2,903 -2,177 -880 -4,692 -25.77%
NP 11,244 5,135 31,916 27,846 20,220 10,890 45,082 -60.27%
-
NP to SH 11,338 5,185 32,220 28,085 20,380 10,972 45,398 -60.24%
-
Tax Rate 21.04% 24.63% 13.81% 9.44% 9.72% 7.48% 9.43% -
Total Cost 67,124 33,524 133,373 99,807 68,628 34,948 154,404 -42.52%
-
Net Worth 99,527 99,527 106,636 106,636 106,636 106,636 106,636 -4.48%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 12,440 7,109 31,990 21,327 14,218 7,109 31,990 -46.63%
Div Payout % 109.73% 137.11% 99.29% 75.94% 69.77% 64.79% 70.47% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 99,527 99,527 106,636 106,636 106,636 106,636 106,636 -4.48%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 14.35% 13.28% 19.31% 21.81% 22.76% 23.76% 22.60% -
ROE 11.39% 5.21% 30.21% 26.34% 19.11% 10.29% 42.57% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 22.05 10.88 46.50 35.91 25.00 12.90 56.12 -46.26%
EPS 3.19 1.46 9.06 7.90 5.73 3.09 12.77 -60.23%
DPS 3.50 2.00 9.00 6.00 4.00 2.00 9.00 -46.62%
NAPS 0.28 0.28 0.30 0.30 0.30 0.30 0.30 -4.48%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 22.02 10.86 46.45 35.87 24.97 12.88 56.06 -46.27%
EPS 3.19 1.46 9.05 7.89 5.73 3.08 12.76 -60.21%
DPS 3.50 2.00 8.99 5.99 4.00 2.00 8.99 -46.59%
NAPS 0.2797 0.2797 0.2997 0.2997 0.2997 0.2997 0.2997 -4.48%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.05 1.85 1.99 2.02 1.68 1.92 2.30 -
P/RPS 4.76 17.01 4.28 5.62 6.72 14.89 4.10 10.43%
P/EPS 32.92 126.83 21.95 25.57 29.30 62.20 18.01 49.33%
EY 3.04 0.79 4.56 3.91 3.41 1.61 5.55 -32.98%
DY 3.33 1.08 4.52 2.97 2.38 1.04 3.91 -10.12%
P/NAPS 3.75 6.61 6.63 6.73 5.60 6.40 7.67 -37.85%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 27/08/18 21/05/18 07/02/18 13/11/17 25/08/17 -
Price 1.30 1.70 1.90 2.01 1.59 1.87 2.12 -
P/RPS 5.90 15.63 4.09 5.60 6.36 14.50 3.78 34.44%
P/EPS 40.76 116.54 20.96 25.44 27.73 60.58 16.60 81.70%
EY 2.45 0.86 4.77 3.93 3.61 1.65 6.02 -44.99%
DY 2.69 1.18 4.74 2.99 2.52 1.07 4.25 -26.22%
P/NAPS 4.64 6.07 6.33 6.70 5.30 6.23 7.07 -24.42%

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