[SCICOM] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 41.37%
YoY- 9.39%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 125,217 62,366 245,341 188,336 131,557 67,769 265,052 -39.25%
PBT 20,862 11,341 41,936 33,080 23,670 11,624 42,097 -37.29%
Tax -6,160 -3,790 -9,602 -8,056 -5,969 -2,608 -10,651 -30.51%
NP 14,702 7,551 32,334 25,024 17,701 9,016 31,446 -39.67%
-
NP to SH 14,704 7,552 32,338 25,027 17,703 9,017 31,452 -39.68%
-
Tax Rate 29.53% 33.42% 22.90% 24.35% 25.22% 22.44% 25.30% -
Total Cost 110,515 54,815 213,007 163,312 113,856 58,753 233,606 -39.20%
-
Net Worth 117,299 117,299 117,299 117,299 117,299 117,299 113,745 2.06%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 14,218 7,109 28,436 21,327 14,218 7,109 24,881 -31.06%
Div Payout % 96.70% 94.14% 87.93% 85.22% 80.31% 78.84% 79.11% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 117,299 117,299 117,299 117,299 117,299 117,299 113,745 2.06%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.74% 12.11% 13.18% 13.29% 13.46% 13.30% 11.86% -
ROE 12.54% 6.44% 27.57% 21.34% 15.09% 7.69% 27.65% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 35.23 17.55 69.02 52.98 37.01 19.07 74.57 -39.25%
EPS 4.14 2.12 9.10 7.04 4.98 2.54 8.85 -39.65%
DPS 4.00 2.00 8.00 6.00 4.00 2.00 7.00 -31.06%
NAPS 0.33 0.33 0.33 0.33 0.33 0.33 0.32 2.06%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 35.19 17.53 68.94 52.92 36.97 19.04 74.48 -39.25%
EPS 4.13 2.12 9.09 7.03 4.97 2.53 8.84 -39.70%
DPS 4.00 2.00 7.99 5.99 4.00 2.00 6.99 -31.00%
NAPS 0.3296 0.3296 0.3296 0.3296 0.3296 0.3296 0.3196 2.06%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.11 1.09 1.16 1.08 1.08 1.03 1.05 -
P/RPS 3.15 6.21 1.68 2.04 2.92 5.40 1.41 70.64%
P/EPS 26.83 51.30 12.75 15.34 21.69 40.60 11.87 71.97%
EY 3.73 1.95 7.84 6.52 4.61 2.46 8.43 -41.84%
DY 3.60 1.83 6.90 5.56 3.70 1.94 6.67 -33.63%
P/NAPS 3.36 3.30 3.52 3.27 3.27 3.12 3.28 1.61%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 30/11/23 25/08/23 29/05/23 27/02/23 21/11/22 26/08/22 -
Price 1.14 1.06 1.14 1.22 1.15 1.03 1.00 -
P/RPS 3.24 6.04 1.65 2.30 3.11 5.40 1.34 79.85%
P/EPS 27.56 49.89 12.53 17.33 23.09 40.60 11.30 80.89%
EY 3.63 2.00 7.98 5.77 4.33 2.46 8.85 -44.70%
DY 3.51 1.89 7.02 4.92 3.48 1.94 7.00 -36.80%
P/NAPS 3.45 3.21 3.45 3.70 3.48 3.12 3.13 6.68%

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