[SCICOM] QoQ Quarter Result on 30-Sep-2018 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 25.39%
YoY- -52.74%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 42,230 40,562 39,709 38,659 37,636 38,805 43,010 -1.21%
PBT 7,401 5,419 7,428 6,813 6,280 8,353 10,627 -21.48%
Tax -2,661 -1,381 -1,319 -1,678 -2,210 -726 -1,297 61.67%
NP 4,740 4,038 6,109 5,135 4,070 7,627 9,330 -36.40%
-
NP to SH 4,788 4,083 6,153 5,185 4,135 7,706 9,408 -36.33%
-
Tax Rate 35.95% 25.48% 17.76% 24.63% 35.19% 8.69% 12.20% -
Total Cost 37,490 36,524 33,600 33,524 33,566 31,178 33,680 7.42%
-
Net Worth 99,527 95,972 99,527 99,527 106,636 106,636 106,636 -4.50%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,554 3,554 5,331 7,109 10,663 7,109 7,109 -37.08%
Div Payout % 74.24% 87.06% 86.65% 137.11% 257.89% 92.25% 75.56% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 99,527 95,972 99,527 99,527 106,636 106,636 106,636 -4.50%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.22% 9.96% 15.38% 13.28% 10.81% 19.65% 21.69% -
ROE 4.81% 4.25% 6.18% 5.21% 3.88% 7.23% 8.82% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.88 11.41 11.17 10.88 10.59 10.92 12.10 -1.21%
EPS 1.35 1.15 1.73 1.46 1.16 2.17 2.65 -36.29%
DPS 1.00 1.00 1.50 2.00 3.00 2.00 2.00 -37.08%
NAPS 0.28 0.27 0.28 0.28 0.30 0.30 0.30 -4.50%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.88 11.41 11.17 10.88 10.59 10.92 12.10 -1.21%
EPS 1.35 1.15 1.73 1.46 1.16 2.17 2.65 -36.29%
DPS 1.00 1.00 1.50 2.00 3.00 2.00 2.00 -37.08%
NAPS 0.28 0.27 0.28 0.28 0.30 0.30 0.30 -4.50%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.82 1.09 1.05 1.85 1.99 2.02 1.68 -
P/RPS 6.90 9.55 9.40 17.01 18.79 18.50 13.88 -37.32%
P/EPS 60.88 94.89 60.66 126.83 171.06 93.18 63.47 -2.74%
EY 1.64 1.05 1.65 0.79 0.58 1.07 1.58 2.52%
DY 1.22 0.92 1.43 1.08 1.51 0.99 1.19 1.67%
P/NAPS 2.93 4.04 3.75 6.61 6.63 6.73 5.60 -35.14%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 26/02/19 22/11/18 27/08/18 21/05/18 07/02/18 -
Price 0.88 0.97 1.30 1.70 1.90 2.01 1.59 -
P/RPS 7.41 8.50 11.64 15.63 17.94 18.41 13.14 -31.81%
P/EPS 65.33 84.45 75.10 116.54 163.33 92.72 60.07 5.77%
EY 1.53 1.18 1.33 0.86 0.61 1.08 1.66 -5.30%
DY 1.14 1.03 1.15 1.18 1.58 1.00 1.26 -6.47%
P/NAPS 3.14 3.59 4.64 6.07 6.33 6.70 5.30 -29.52%

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