[SCICOM] QoQ Quarter Result on 31-Mar-2018 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -18.09%
YoY- -32.36%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 39,709 38,659 37,636 38,805 43,010 45,838 47,087 -10.71%
PBT 7,428 6,813 6,280 8,353 10,627 11,770 11,463 -25.05%
Tax -1,319 -1,678 -2,210 -726 -1,297 -880 -1,660 -14.17%
NP 6,109 5,135 4,070 7,627 9,330 10,890 9,803 -26.97%
-
NP to SH 6,153 5,185 4,135 7,706 9,408 10,972 9,870 -26.96%
-
Tax Rate 17.76% 24.63% 35.19% 8.69% 12.20% 7.48% 14.48% -
Total Cost 33,600 33,524 33,566 31,178 33,680 34,948 37,284 -6.68%
-
Net Worth 99,527 99,527 106,636 106,636 106,636 106,636 106,636 -4.48%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,331 7,109 10,663 7,109 7,109 7,109 10,663 -36.92%
Div Payout % 86.65% 137.11% 257.89% 92.25% 75.56% 64.79% 108.04% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 99,527 99,527 106,636 106,636 106,636 106,636 106,636 -4.48%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.38% 13.28% 10.81% 19.65% 21.69% 23.76% 20.82% -
ROE 6.18% 5.21% 3.88% 7.23% 8.82% 10.29% 9.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.17 10.88 10.59 10.92 12.10 12.90 13.25 -10.73%
EPS 1.73 1.46 1.16 2.17 2.65 3.09 2.78 -27.04%
DPS 1.50 2.00 3.00 2.00 2.00 2.00 3.00 -36.92%
NAPS 0.28 0.28 0.30 0.30 0.30 0.30 0.30 -4.48%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.17 10.88 10.59 10.92 12.10 12.90 13.25 -10.73%
EPS 1.73 1.46 1.16 2.17 2.65 3.09 2.78 -27.04%
DPS 1.50 2.00 3.00 2.00 2.00 2.00 3.00 -36.92%
NAPS 0.28 0.28 0.30 0.30 0.30 0.30 0.30 -4.48%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.05 1.85 1.99 2.02 1.68 1.92 2.30 -
P/RPS 9.40 17.01 18.79 18.50 13.88 14.89 17.36 -33.49%
P/EPS 60.66 126.83 171.06 93.18 63.47 62.20 82.83 -18.70%
EY 1.65 0.79 0.58 1.07 1.58 1.61 1.21 22.90%
DY 1.43 1.08 1.51 0.99 1.19 1.04 1.30 6.54%
P/NAPS 3.75 6.61 6.63 6.73 5.60 6.40 7.67 -37.85%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 27/08/18 21/05/18 07/02/18 13/11/17 25/08/17 -
Price 1.30 1.70 1.90 2.01 1.59 1.87 2.12 -
P/RPS 11.64 15.63 17.94 18.41 13.14 14.50 16.00 -19.06%
P/EPS 75.10 116.54 163.33 92.72 60.07 60.58 76.35 -1.09%
EY 1.33 0.86 0.61 1.08 1.66 1.65 1.31 1.01%
DY 1.15 1.18 1.58 1.00 1.26 1.07 1.42 -13.08%
P/NAPS 4.64 6.07 6.33 6.70 5.30 6.23 7.07 -24.42%

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