[SCICOM] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 0.03%
YoY- -7.45%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 185,737 181,330 181,077 176,680 170,593 161,160 156,566 12.02%
PBT 30,552 30,672 33,158 31,208 29,532 27,061 25,940 11.49%
Tax -8,152 -8,619 -10,760 -9,844 -8,217 -7,039 -6,588 15.21%
NP 22,400 22,053 22,398 21,364 21,315 20,022 19,352 10.21%
-
NP to SH 22,405 22,052 22,443 21,453 21,447 20,209 19,556 9.46%
-
Tax Rate 26.68% 28.10% 32.45% 31.54% 27.82% 26.01% 25.40% -
Total Cost 163,337 159,277 158,679 155,316 149,278 141,138 137,214 12.28%
-
Net Worth 106,636 103,081 103,081 103,081 103,081 99,527 95,972 7.25%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 17,772 17,772 17,772 17,772 17,772 19,549 26,659 -23.63%
Div Payout % 79.32% 80.59% 79.19% 82.84% 82.87% 96.74% 136.32% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 106,636 103,081 103,081 103,081 103,081 99,527 95,972 7.25%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 12.06% 12.16% 12.37% 12.09% 12.49% 12.42% 12.36% -
ROE 21.01% 21.39% 21.77% 20.81% 20.81% 20.31% 20.38% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.25 51.01 50.94 49.71 47.99 45.34 44.05 12.01%
EPS 6.30 6.20 6.31 6.04 6.03 5.69 5.50 9.44%
DPS 5.00 5.00 5.00 5.00 5.00 5.50 7.50 -23.62%
NAPS 0.30 0.29 0.29 0.29 0.29 0.28 0.27 7.25%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.19 50.95 50.88 49.65 47.94 45.29 44.00 12.01%
EPS 6.30 6.20 6.31 6.03 6.03 5.68 5.50 9.44%
DPS 4.99 4.99 4.99 4.99 4.99 5.49 7.49 -23.66%
NAPS 0.2997 0.2897 0.2897 0.2897 0.2897 0.2797 0.2697 7.26%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.88 0.94 0.705 1.25 0.875 0.82 1.09 -
P/RPS 1.68 1.84 1.38 2.51 1.82 1.81 2.47 -22.60%
P/EPS 13.96 15.15 11.17 20.71 14.50 14.42 19.81 -20.76%
EY 7.16 6.60 8.96 4.83 6.90 6.93 5.05 26.12%
DY 5.68 5.32 7.09 4.00 5.71 6.71 6.88 -11.96%
P/NAPS 2.93 3.24 2.43 4.31 3.02 2.93 4.04 -19.23%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 29/05/20 21/02/20 25/11/19 28/08/19 23/05/19 -
Price 0.915 0.915 1.02 1.06 1.08 0.88 0.97 -
P/RPS 1.75 1.79 2.00 2.13 2.25 1.94 2.20 -14.11%
P/EPS 14.52 14.75 16.15 17.56 17.90 15.48 17.63 -12.10%
EY 6.89 6.78 6.19 5.69 5.59 6.46 5.67 13.83%
DY 5.46 5.46 4.90 4.72 4.63 6.25 7.73 -20.63%
P/NAPS 3.05 3.16 3.52 3.66 3.72 3.14 3.59 -10.27%

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