[SCICOM] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 28.18%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 67,517 66,116 66,396 65,023 55,722 52,172 55,803 13.58%
PBT 10,906 9,352 11,274 10,565 6,350 8,007 9,803 7.38%
Tax -2,334 -2,127 -3,442 -2,748 -249 -1,999 -2,873 -12.96%
NP 8,572 7,225 7,832 7,817 6,101 6,008 6,930 15.27%
-
NP to SH 8,573 7,226 7,835 7,818 6,099 6,011 6,932 15.26%
-
Tax Rate 21.40% 22.74% 30.53% 26.01% 3.92% 24.97% 29.31% -
Total Cost 58,945 58,891 58,564 57,206 49,621 46,164 48,873 13.34%
-
Net Worth 113,745 110,190 113,745 110,190 110,190 106,636 106,636 4.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 7,109 5,331 7,109 5,331 5,331 5,331 5,331 21.21%
Div Payout % 82.92% 73.79% 90.73% 68.20% 87.42% 88.70% 76.92% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 113,745 110,190 113,745 110,190 110,190 106,636 106,636 4.40%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.70% 10.93% 11.80% 12.02% 10.95% 11.52% 12.42% -
ROE 7.54% 6.56% 6.89% 7.09% 5.53% 5.64% 6.50% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.99 18.60 18.68 18.29 15.68 14.68 15.70 13.56%
EPS 2.41 2.03 2.20 2.20 1.72 1.69 1.95 15.20%
DPS 2.00 1.50 2.00 1.50 1.50 1.50 1.50 21.20%
NAPS 0.32 0.31 0.32 0.31 0.31 0.30 0.30 4.40%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.97 18.58 18.66 18.27 15.66 14.66 15.68 13.57%
EPS 2.41 2.03 2.20 2.20 1.71 1.69 1.95 15.20%
DPS 2.00 1.50 2.00 1.50 1.50 1.50 1.50 21.20%
NAPS 0.3196 0.3096 0.3196 0.3096 0.3096 0.2997 0.2997 4.39%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.05 1.24 1.14 1.15 1.08 1.22 0.93 -
P/RPS 5.53 6.67 6.10 6.29 6.89 8.31 5.92 -4.45%
P/EPS 43.54 61.00 51.72 52.29 62.94 72.14 47.69 -5.90%
EY 2.30 1.64 1.93 1.91 1.59 1.39 2.10 6.27%
DY 1.90 1.21 1.75 1.30 1.39 1.23 1.61 11.70%
P/NAPS 3.28 4.00 3.56 3.71 3.48 4.07 3.10 3.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 28/02/22 26/11/21 27/08/21 28/05/21 26/02/21 -
Price 1.00 1.11 1.20 1.12 1.13 1.12 1.06 -
P/RPS 5.26 5.97 6.42 6.12 7.21 7.63 6.75 -15.35%
P/EPS 41.46 54.60 54.44 50.92 65.86 66.23 54.35 -16.55%
EY 2.41 1.83 1.84 1.96 1.52 1.51 1.84 19.76%
DY 2.00 1.35 1.67 1.34 1.33 1.34 1.42 25.72%
P/NAPS 3.13 3.58 3.75 3.61 3.65 3.73 3.53 -7.72%

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