[SCICOM] QoQ Quarter Result on 30-Sep-2019 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 34.15%
YoY- 23.88%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 42,483 44,959 45,796 48,092 42,230 40,562 39,709 4.60%
PBT 4,915 7,369 9,104 9,284 7,401 5,419 7,428 -24.08%
Tax -520 -2,297 -2,946 -2,856 -2,661 -1,381 -1,319 -46.26%
NP 4,395 5,072 6,158 6,428 4,740 4,038 6,109 -19.72%
-
NP to SH 4,397 5,073 6,159 6,423 4,788 4,083 6,153 -20.08%
-
Tax Rate 10.58% 31.17% 32.36% 30.76% 35.95% 25.48% 17.76% -
Total Cost 38,088 39,887 39,638 41,664 37,490 36,524 33,600 8.72%
-
Net Worth 103,081 103,081 103,081 103,081 99,527 95,972 99,527 2.36%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 3,554 3,554 5,331 5,331 3,554 3,554 5,331 -23.70%
Div Payout % 80.84% 70.07% 86.57% 83.01% 74.24% 87.06% 86.65% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 103,081 103,081 103,081 103,081 99,527 95,972 99,527 2.36%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.35% 11.28% 13.45% 13.37% 11.22% 9.96% 15.38% -
ROE 4.27% 4.92% 5.97% 6.23% 4.81% 4.25% 6.18% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.95 12.65 12.88 13.53 11.88 11.41 11.17 4.60%
EPS 1.24 1.43 1.73 1.88 1.35 1.15 1.73 -19.92%
DPS 1.00 1.00 1.50 1.50 1.00 1.00 1.50 -23.70%
NAPS 0.29 0.29 0.29 0.29 0.28 0.27 0.28 2.36%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.94 12.63 12.87 13.51 11.87 11.40 11.16 4.61%
EPS 1.24 1.43 1.73 1.80 1.35 1.15 1.73 -19.92%
DPS 1.00 1.00 1.50 1.50 1.00 1.00 1.50 -23.70%
NAPS 0.2897 0.2897 0.2897 0.2897 0.2797 0.2697 0.2797 2.37%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.94 0.705 1.25 0.875 0.82 1.09 1.05 -
P/RPS 7.86 5.57 9.70 6.47 6.90 9.55 9.40 -11.25%
P/EPS 75.99 49.40 72.14 48.42 60.88 94.89 60.66 16.22%
EY 1.32 2.02 1.39 2.07 1.64 1.05 1.65 -13.83%
DY 1.06 1.42 1.20 1.71 1.22 0.92 1.43 -18.10%
P/NAPS 3.24 2.43 4.31 3.02 2.93 4.04 3.75 -9.29%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 21/02/20 25/11/19 28/08/19 23/05/19 26/02/19 -
Price 0.915 1.02 1.06 1.08 0.88 0.97 1.30 -
P/RPS 7.66 8.06 8.23 7.98 7.41 8.50 11.64 -24.36%
P/EPS 73.97 71.47 61.18 59.77 65.33 84.45 75.10 -1.00%
EY 1.35 1.40 1.63 1.67 1.53 1.18 1.33 1.00%
DY 1.09 0.98 1.42 1.39 1.14 1.03 1.15 -3.51%
P/NAPS 3.16 3.52 3.66 3.72 3.14 3.59 4.64 -22.61%

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