[SCICOM] QoQ Quarter Result on 30-Jun-2019 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 17.27%
YoY- 15.79%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 44,959 45,796 48,092 42,230 40,562 39,709 38,659 10.57%
PBT 7,369 9,104 9,284 7,401 5,419 7,428 6,813 5.36%
Tax -2,297 -2,946 -2,856 -2,661 -1,381 -1,319 -1,678 23.26%
NP 5,072 6,158 6,428 4,740 4,038 6,109 5,135 -0.81%
-
NP to SH 5,073 6,159 6,423 4,788 4,083 6,153 5,185 -1.44%
-
Tax Rate 31.17% 32.36% 30.76% 35.95% 25.48% 17.76% 24.63% -
Total Cost 39,887 39,638 41,664 37,490 36,524 33,600 33,524 12.27%
-
Net Worth 103,081 103,081 103,081 99,527 95,972 99,527 99,527 2.36%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 3,554 5,331 5,331 3,554 3,554 5,331 7,109 -36.98%
Div Payout % 70.07% 86.57% 83.01% 74.24% 87.06% 86.65% 137.11% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 103,081 103,081 103,081 99,527 95,972 99,527 99,527 2.36%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 11.28% 13.45% 13.37% 11.22% 9.96% 15.38% 13.28% -
ROE 4.92% 5.97% 6.23% 4.81% 4.25% 6.18% 5.21% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 12.65 12.88 13.53 11.88 11.41 11.17 10.88 10.56%
EPS 1.43 1.73 1.88 1.35 1.15 1.73 1.46 -1.37%
DPS 1.00 1.50 1.50 1.00 1.00 1.50 2.00 -36.97%
NAPS 0.29 0.29 0.29 0.28 0.27 0.28 0.28 2.36%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 12.65 12.88 13.53 11.88 11.41 11.17 10.88 10.56%
EPS 1.43 1.73 1.88 1.35 1.15 1.73 1.46 -1.37%
DPS 1.00 1.50 1.50 1.00 1.00 1.50 2.00 -36.97%
NAPS 0.29 0.29 0.29 0.28 0.27 0.28 0.28 2.36%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.705 1.25 0.875 0.82 1.09 1.05 1.85 -
P/RPS 5.57 9.70 6.47 6.90 9.55 9.40 17.01 -52.45%
P/EPS 49.40 72.14 48.42 60.88 94.89 60.66 126.83 -46.63%
EY 2.02 1.39 2.07 1.64 1.05 1.65 0.79 86.88%
DY 1.42 1.20 1.71 1.22 0.92 1.43 1.08 19.99%
P/NAPS 2.43 4.31 3.02 2.93 4.04 3.75 6.61 -48.65%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/05/20 21/02/20 25/11/19 28/08/19 23/05/19 26/02/19 22/11/18 -
Price 1.02 1.06 1.08 0.88 0.97 1.30 1.70 -
P/RPS 8.06 8.23 7.98 7.41 8.50 11.64 15.63 -35.66%
P/EPS 71.47 61.18 59.77 65.33 84.45 75.10 116.54 -27.79%
EY 1.40 1.63 1.67 1.53 1.18 1.33 0.86 38.34%
DY 0.98 1.42 1.39 1.14 1.03 1.15 1.18 -11.63%
P/NAPS 3.52 3.66 3.72 3.14 3.59 4.64 6.07 -30.43%

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