[SCICOM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 43.85%
YoY- 11.69%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 131,419 65,023 216,196 160,474 108,302 52,499 181,330 -19.26%
PBT 21,839 10,565 33,324 26,974 18,967 9,164 30,672 -20.21%
Tax -6,190 -2,748 -7,510 -7,261 -5,262 -2,389 -8,619 -19.75%
NP 15,649 7,817 25,814 19,713 13,705 6,775 22,053 -20.39%
-
NP to SH 15,653 7,818 25,818 19,719 13,708 6,776 22,052 -20.37%
-
Tax Rate 28.34% 26.01% 22.54% 26.92% 27.74% 26.07% 28.10% -
Total Cost 115,770 57,206 190,382 140,761 94,597 45,724 159,277 -19.11%
-
Net Worth 113,745 110,190 110,190 106,636 106,636 106,636 103,081 6.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 12,440 5,331 21,327 15,995 10,663 5,331 17,772 -21.11%
Div Payout % 79.48% 68.20% 82.61% 81.12% 77.79% 78.69% 80.59% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 113,745 110,190 110,190 106,636 106,636 106,636 103,081 6.76%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.91% 12.02% 11.94% 12.28% 12.65% 12.91% 12.16% -
ROE 13.76% 7.09% 23.43% 18.49% 12.85% 6.35% 21.39% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.97 18.29 60.82 45.15 30.47 14.77 51.01 -19.26%
EPS 4.40 2.20 7.26 5.55 3.86 1.91 6.20 -20.38%
DPS 3.50 1.50 6.00 4.50 3.00 1.50 5.00 -21.11%
NAPS 0.32 0.31 0.31 0.30 0.30 0.30 0.29 6.76%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.97 18.29 60.82 45.15 30.47 14.77 51.01 -19.26%
EPS 4.40 2.20 7.26 5.55 3.86 1.91 6.20 -20.38%
DPS 3.50 1.50 6.00 4.50 3.00 1.50 5.00 -21.11%
NAPS 0.32 0.31 0.31 0.30 0.30 0.30 0.29 6.76%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.14 1.15 1.08 1.22 0.93 0.88 0.94 -
P/RPS 3.08 6.29 1.78 2.70 3.05 5.96 1.84 40.84%
P/EPS 25.89 52.29 14.87 21.99 24.12 46.16 15.15 42.79%
EY 3.86 1.91 6.73 4.55 4.15 2.17 6.60 -29.99%
DY 3.07 1.30 5.56 3.69 3.23 1.70 5.32 -30.61%
P/NAPS 3.56 3.71 3.48 4.07 3.10 2.93 3.24 6.46%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 27/08/21 28/05/21 26/02/21 27/11/20 28/08/20 -
Price 1.20 1.12 1.13 1.12 1.06 0.915 0.915 -
P/RPS 3.25 6.12 1.86 2.48 3.48 6.20 1.79 48.66%
P/EPS 27.25 50.92 15.56 20.19 27.49 48.00 14.75 50.39%
EY 3.67 1.96 6.43 4.95 3.64 2.08 6.78 -33.50%
DY 2.92 1.34 5.31 4.02 2.83 1.64 5.46 -34.03%
P/NAPS 3.75 3.61 3.65 3.73 3.53 3.05 3.16 12.05%

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