[SCICOM] QoQ TTM Result on 30-Jun-2018 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -15.11%
YoY- -29.03%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 156,566 154,809 158,110 165,289 174,740 184,721 193,269 -13.11%
PBT 25,940 28,874 32,073 37,030 42,213 45,954 48,519 -34.15%
Tax -6,588 -5,933 -5,911 -5,113 -4,563 -4,620 -4,483 29.28%
NP 19,352 22,941 26,162 31,917 37,650 41,334 44,036 -42.22%
-
NP to SH 19,556 23,179 26,434 32,221 37,956 41,643 44,349 -42.09%
-
Tax Rate 25.40% 20.55% 18.43% 13.81% 10.81% 10.05% 9.24% -
Total Cost 137,214 131,868 131,948 133,372 137,090 143,387 149,233 -5.44%
-
Net Worth 95,972 99,527 99,527 106,636 106,636 106,636 106,636 -6.78%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 26,659 30,213 31,990 31,990 31,990 31,990 31,990 -11.45%
Div Payout % 136.32% 130.35% 121.02% 99.29% 84.28% 76.82% 72.13% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 95,972 99,527 99,527 106,636 106,636 106,636 106,636 -6.78%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 12.36% 14.82% 16.55% 19.31% 21.55% 22.38% 22.78% -
ROE 20.38% 23.29% 26.56% 30.22% 35.59% 39.05% 41.59% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 44.05 43.55 44.48 46.50 49.16 51.97 54.37 -13.10%
EPS 5.50 6.52 7.44 9.06 10.68 11.72 12.48 -42.11%
DPS 7.50 8.50 9.00 9.00 9.00 9.00 9.00 -11.45%
NAPS 0.27 0.28 0.28 0.30 0.30 0.30 0.30 -6.78%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 44.05 43.55 44.48 46.50 49.16 51.97 54.37 -13.10%
EPS 5.50 6.52 7.44 9.06 10.68 11.72 12.48 -42.11%
DPS 7.50 8.50 9.00 9.00 9.00 9.00 9.00 -11.45%
NAPS 0.27 0.28 0.28 0.30 0.30 0.30 0.30 -6.78%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.09 1.05 1.85 1.99 2.02 1.68 1.92 -
P/RPS 2.47 2.41 4.16 4.28 4.11 3.23 3.53 -21.20%
P/EPS 19.81 16.10 24.88 21.95 18.92 14.34 15.39 18.34%
EY 5.05 6.21 4.02 4.56 5.29 6.97 6.50 -15.50%
DY 6.88 8.10 4.86 4.52 4.46 5.36 4.69 29.13%
P/NAPS 4.04 3.75 6.61 6.63 6.73 5.60 6.40 -26.43%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 26/02/19 22/11/18 27/08/18 21/05/18 07/02/18 13/11/17 -
Price 0.97 1.30 1.70 1.90 2.01 1.59 1.87 -
P/RPS 2.20 2.98 3.82 4.09 4.09 3.06 3.44 -25.79%
P/EPS 17.63 19.94 22.86 20.96 18.82 13.57 14.99 11.43%
EY 5.67 5.02 4.37 4.77 5.31 7.37 6.67 -10.27%
DY 7.73 6.54 5.29 4.74 4.48 5.66 4.81 37.24%
P/NAPS 3.59 4.64 6.07 6.33 6.70 5.30 6.23 -30.77%

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