[SCICOM] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 3.36%
YoY- 19.78%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 267,798 265,052 253,257 239,313 228,720 216,196 202,957 20.28%
PBT 43,156 42,097 37,541 36,196 34,725 33,324 31,889 22.32%
Tax -10,511 -10,651 -8,566 -8,438 -7,869 -7,510 -7,781 22.17%
NP 32,645 31,446 28,975 27,758 26,856 25,814 24,108 22.37%
-
NP to SH 32,651 31,452 28,978 27,763 26,860 25,818 24,116 22.36%
-
Tax Rate 24.36% 25.30% 22.82% 23.31% 22.66% 22.54% 24.40% -
Total Cost 235,153 233,606 224,282 211,555 201,864 190,382 178,849 19.99%
-
Net Worth 117,299 113,745 110,190 113,745 110,190 110,190 106,636 6.55%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 26,659 24,881 23,104 23,104 21,327 21,327 19,549 22.95%
Div Payout % 81.65% 79.11% 79.73% 83.22% 79.40% 82.61% 81.07% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 117,299 113,745 110,190 113,745 110,190 110,190 106,636 6.55%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.19% 11.86% 11.44% 11.60% 11.74% 11.94% 11.88% -
ROE 27.84% 27.65% 26.30% 24.41% 24.38% 23.43% 22.62% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 75.34 74.57 71.25 67.33 64.35 60.82 57.10 20.27%
EPS 9.19 8.85 8.15 7.81 7.56 7.26 6.78 22.45%
DPS 7.50 7.00 6.50 6.50 6.00 6.00 5.50 22.94%
NAPS 0.33 0.32 0.31 0.32 0.31 0.31 0.30 6.55%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 75.25 74.48 71.17 67.25 64.27 60.75 57.03 20.28%
EPS 9.18 8.84 8.14 7.80 7.55 7.26 6.78 22.36%
DPS 7.49 6.99 6.49 6.49 5.99 5.99 5.49 22.98%
NAPS 0.3296 0.3196 0.3096 0.3196 0.3096 0.3096 0.2997 6.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.03 1.05 1.24 1.14 1.15 1.08 1.22 -
P/RPS 1.37 1.41 1.74 1.69 1.79 1.78 2.14 -25.69%
P/EPS 11.21 11.87 15.21 14.60 15.22 14.87 17.98 -26.99%
EY 8.92 8.43 6.57 6.85 6.57 6.73 5.56 37.00%
DY 7.28 6.67 5.24 5.70 5.22 5.56 4.51 37.56%
P/NAPS 3.12 3.28 4.00 3.56 3.71 3.48 4.07 -16.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 26/08/22 27/05/22 28/02/22 26/11/21 27/08/21 28/05/21 -
Price 1.03 1.00 1.11 1.20 1.12 1.13 1.12 -
P/RPS 1.37 1.34 1.56 1.78 1.74 1.86 1.96 -21.22%
P/EPS 11.21 11.30 13.62 15.36 14.82 15.56 16.51 -22.73%
EY 8.92 8.85 7.34 6.51 6.75 6.43 6.06 29.36%
DY 7.28 7.00 5.86 5.42 5.36 5.31 4.91 29.99%
P/NAPS 3.12 3.13 3.58 3.75 3.61 3.65 3.73 -11.21%

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