[SCICOM] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 2.61%
YoY- 20.67%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 239,938 245,341 255,853 265,190 267,798 265,052 253,257 -3.53%
PBT 41,653 41,936 43,986 43,928 43,156 42,097 37,541 7.16%
Tax -10,784 -9,602 -10,390 -10,430 -10,511 -10,651 -8,566 16.57%
NP 30,869 32,334 33,596 33,498 32,645 31,446 28,975 4.30%
-
NP to SH 30,873 32,338 33,600 33,502 32,651 31,452 28,978 4.30%
-
Tax Rate 25.89% 22.90% 23.62% 23.74% 24.36% 25.30% 22.82% -
Total Cost 209,069 213,007 222,257 231,692 235,153 233,606 224,282 -4.57%
-
Net Worth 117,299 117,299 117,299 117,299 117,299 113,745 110,190 4.25%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 28,436 28,436 28,436 26,659 26,659 24,881 23,104 14.83%
Div Payout % 92.11% 87.93% 84.63% 79.57% 81.65% 79.11% 79.73% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 117,299 117,299 117,299 117,299 117,299 113,745 110,190 4.25%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.87% 13.18% 13.13% 12.63% 12.19% 11.86% 11.44% -
ROE 26.32% 27.57% 28.64% 28.56% 27.84% 27.65% 26.30% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 67.50 69.02 71.98 74.61 75.34 74.57 71.25 -3.53%
EPS 8.69 9.10 9.45 9.43 9.19 8.85 8.15 4.36%
DPS 8.00 8.00 8.00 7.50 7.50 7.00 6.50 14.83%
NAPS 0.33 0.33 0.33 0.33 0.33 0.32 0.31 4.25%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 67.42 68.94 71.90 74.52 75.25 74.48 71.17 -3.54%
EPS 8.68 9.09 9.44 9.41 9.18 8.84 8.14 4.37%
DPS 7.99 7.99 7.99 7.49 7.49 6.99 6.49 14.85%
NAPS 0.3296 0.3296 0.3296 0.3296 0.3296 0.3196 0.3096 4.25%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.09 1.16 1.08 1.08 1.03 1.05 1.24 -
P/RPS 1.61 1.68 1.50 1.45 1.37 1.41 1.74 -5.04%
P/EPS 12.55 12.75 11.43 11.46 11.21 11.87 15.21 -12.01%
EY 7.97 7.84 8.75 8.73 8.92 8.43 6.57 13.73%
DY 7.34 6.90 7.41 6.94 7.28 6.67 5.24 25.16%
P/NAPS 3.30 3.52 3.27 3.27 3.12 3.28 4.00 -12.02%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 25/08/23 29/05/23 27/02/23 21/11/22 26/08/22 27/05/22 -
Price 1.06 1.14 1.22 1.15 1.03 1.00 1.11 -
P/RPS 1.57 1.65 1.69 1.54 1.37 1.34 1.56 0.42%
P/EPS 12.20 12.53 12.91 12.20 11.21 11.30 13.62 -7.07%
EY 8.19 7.98 7.75 8.20 8.92 8.85 7.34 7.57%
DY 7.55 7.02 6.56 6.52 7.28 7.00 5.86 18.38%
P/NAPS 3.21 3.45 3.70 3.48 3.12 3.13 3.58 -7.00%

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