[SCICOM] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 4.61%
YoY- 14.76%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 195,744 185,737 181,330 181,077 176,680 170,593 161,160 13.77%
PBT 31,251 30,552 30,672 33,158 31,208 29,532 27,061 10.02%
Tax -8,079 -8,152 -8,619 -10,760 -9,844 -8,217 -7,039 9.57%
NP 23,172 22,400 22,053 22,398 21,364 21,315 20,022 10.18%
-
NP to SH 23,178 22,405 22,052 22,443 21,453 21,447 20,209 9.52%
-
Tax Rate 25.85% 26.68% 28.10% 32.45% 31.54% 27.82% 26.01% -
Total Cost 172,572 163,337 159,277 158,679 155,316 149,278 141,138 14.27%
-
Net Worth 106,636 106,636 103,081 103,081 103,081 103,081 99,527 4.68%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 17,772 17,772 17,772 17,772 17,772 17,772 19,549 -6.12%
Div Payout % 76.68% 79.32% 80.59% 79.19% 82.84% 82.87% 96.74% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 106,636 106,636 103,081 103,081 103,081 103,081 99,527 4.68%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.84% 12.06% 12.16% 12.37% 12.09% 12.49% 12.42% -
ROE 21.74% 21.01% 21.39% 21.77% 20.81% 20.81% 20.31% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 55.07 52.25 51.01 50.94 49.71 47.99 45.34 13.77%
EPS 6.52 6.30 6.20 6.31 6.04 6.03 5.69 9.45%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.50 -6.12%
NAPS 0.30 0.30 0.29 0.29 0.29 0.29 0.28 4.68%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 55.01 52.19 50.95 50.88 49.65 47.94 45.29 13.77%
EPS 6.51 6.30 6.20 6.31 6.03 6.03 5.68 9.47%
DPS 4.99 4.99 4.99 4.99 4.99 4.99 5.49 -6.14%
NAPS 0.2997 0.2997 0.2897 0.2897 0.2897 0.2897 0.2797 4.69%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.93 0.88 0.94 0.705 1.25 0.875 0.82 -
P/RPS 1.69 1.68 1.84 1.38 2.51 1.82 1.81 -4.45%
P/EPS 14.26 13.96 15.15 11.17 20.71 14.50 14.42 -0.73%
EY 7.01 7.16 6.60 8.96 4.83 6.90 6.93 0.76%
DY 5.38 5.68 5.32 7.09 4.00 5.71 6.71 -13.63%
P/NAPS 3.10 2.93 3.24 2.43 4.31 3.02 2.93 3.81%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 28/08/20 29/05/20 21/02/20 25/11/19 28/08/19 -
Price 1.06 0.915 0.915 1.02 1.06 1.08 0.88 -
P/RPS 1.92 1.75 1.79 2.00 2.13 2.25 1.94 -0.68%
P/EPS 16.26 14.52 14.75 16.15 17.56 17.90 15.48 3.31%
EY 6.15 6.89 6.78 6.19 5.69 5.59 6.46 -3.21%
DY 4.72 5.46 5.46 4.90 4.72 4.63 6.25 -17.00%
P/NAPS 3.53 3.05 3.16 3.52 3.66 3.72 3.14 8.07%

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