[SCICOM] QoQ Quarter Result on 31-Dec-2018 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 18.67%
YoY- -34.6%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 48,092 42,230 40,562 39,709 38,659 37,636 38,805 15.36%
PBT 9,284 7,401 5,419 7,428 6,813 6,280 8,353 7.29%
Tax -2,856 -2,661 -1,381 -1,319 -1,678 -2,210 -726 148.99%
NP 6,428 4,740 4,038 6,109 5,135 4,070 7,627 -10.76%
-
NP to SH 6,423 4,788 4,083 6,153 5,185 4,135 7,706 -11.42%
-
Tax Rate 30.76% 35.95% 25.48% 17.76% 24.63% 35.19% 8.69% -
Total Cost 41,664 37,490 36,524 33,600 33,524 33,566 31,178 21.30%
-
Net Worth 103,081 99,527 95,972 99,527 99,527 106,636 106,636 -2.23%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 5,331 3,554 3,554 5,331 7,109 10,663 7,109 -17.44%
Div Payout % 83.01% 74.24% 87.06% 86.65% 137.11% 257.89% 92.25% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 103,081 99,527 95,972 99,527 99,527 106,636 106,636 -2.23%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.37% 11.22% 9.96% 15.38% 13.28% 10.81% 19.65% -
ROE 6.23% 4.81% 4.25% 6.18% 5.21% 3.88% 7.23% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.53 11.88 11.41 11.17 10.88 10.59 10.92 15.34%
EPS 1.88 1.35 1.15 1.73 1.46 1.16 2.17 -9.11%
DPS 1.50 1.00 1.00 1.50 2.00 3.00 2.00 -17.43%
NAPS 0.29 0.28 0.27 0.28 0.28 0.30 0.30 -2.23%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.51 11.87 11.40 11.16 10.86 10.58 10.90 15.37%
EPS 1.80 1.35 1.15 1.73 1.46 1.16 2.17 -11.70%
DPS 1.50 1.00 1.00 1.50 2.00 3.00 2.00 -17.43%
NAPS 0.2897 0.2797 0.2697 0.2797 0.2797 0.2997 0.2997 -2.23%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.875 0.82 1.09 1.05 1.85 1.99 2.02 -
P/RPS 6.47 6.90 9.55 9.40 17.01 18.79 18.50 -50.32%
P/EPS 48.42 60.88 94.89 60.66 126.83 171.06 93.18 -35.33%
EY 2.07 1.64 1.05 1.65 0.79 0.58 1.07 55.19%
DY 1.71 1.22 0.92 1.43 1.08 1.51 0.99 43.91%
P/NAPS 3.02 2.93 4.04 3.75 6.61 6.63 6.73 -41.35%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 28/08/19 23/05/19 26/02/19 22/11/18 27/08/18 21/05/18 -
Price 1.08 0.88 0.97 1.30 1.70 1.90 2.01 -
P/RPS 7.98 7.41 8.50 11.64 15.63 17.94 18.41 -42.69%
P/EPS 59.77 65.33 84.45 75.10 116.54 163.33 92.72 -25.35%
EY 1.67 1.53 1.18 1.33 0.86 0.61 1.08 33.68%
DY 1.39 1.14 1.03 1.15 1.18 1.58 1.00 24.52%
P/NAPS 3.72 3.14 3.59 4.64 6.07 6.33 6.70 -32.42%

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