[SCICOM] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 4.05%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 239,313 228,720 216,196 202,957 195,744 185,737 181,330 20.25%
PBT 36,196 34,725 33,324 31,889 31,251 30,552 30,672 11.63%
Tax -8,438 -7,869 -7,510 -7,781 -8,079 -8,152 -8,619 -1.40%
NP 27,758 26,856 25,814 24,108 23,172 22,400 22,053 16.52%
-
NP to SH 27,763 26,860 25,818 24,116 23,178 22,405 22,052 16.54%
-
Tax Rate 23.31% 22.66% 22.54% 24.40% 25.85% 26.68% 28.10% -
Total Cost 211,555 201,864 190,382 178,849 172,572 163,337 159,277 20.76%
-
Net Worth 113,745 110,190 110,190 106,636 106,636 106,636 103,081 6.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 23,104 21,327 21,327 19,549 17,772 17,772 17,772 19.05%
Div Payout % 83.22% 79.40% 82.61% 81.07% 76.68% 79.32% 80.59% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 113,745 110,190 110,190 106,636 106,636 106,636 103,081 6.76%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.60% 11.74% 11.94% 11.88% 11.84% 12.06% 12.16% -
ROE 24.41% 24.38% 23.43% 22.62% 21.74% 21.01% 21.39% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 67.33 64.35 60.82 57.10 55.07 52.25 51.01 20.26%
EPS 7.81 7.56 7.26 6.78 6.52 6.30 6.20 16.58%
DPS 6.50 6.00 6.00 5.50 5.00 5.00 5.00 19.05%
NAPS 0.32 0.31 0.31 0.30 0.30 0.30 0.29 6.76%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 67.25 64.27 60.75 57.03 55.01 52.19 50.95 20.26%
EPS 7.80 7.55 7.26 6.78 6.51 6.30 6.20 16.48%
DPS 6.49 5.99 5.99 5.49 4.99 4.99 4.99 19.09%
NAPS 0.3196 0.3096 0.3096 0.2997 0.2997 0.2997 0.2897 6.74%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.14 1.15 1.08 1.22 0.93 0.88 0.94 -
P/RPS 1.69 1.79 1.78 2.14 1.69 1.68 1.84 -5.49%
P/EPS 14.60 15.22 14.87 17.98 14.26 13.96 15.15 -2.42%
EY 6.85 6.57 6.73 5.56 7.01 7.16 6.60 2.50%
DY 5.70 5.22 5.56 4.51 5.38 5.68 5.32 4.69%
P/NAPS 3.56 3.71 3.48 4.07 3.10 2.93 3.24 6.46%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 27/08/21 28/05/21 26/02/21 27/11/20 28/08/20 -
Price 1.20 1.12 1.13 1.12 1.06 0.915 0.915 -
P/RPS 1.78 1.74 1.86 1.96 1.92 1.75 1.79 -0.37%
P/EPS 15.36 14.82 15.56 16.51 16.26 14.52 14.75 2.73%
EY 6.51 6.75 6.43 6.06 6.15 6.89 6.78 -2.66%
DY 5.42 5.36 5.31 4.91 4.72 5.46 5.46 -0.48%
P/NAPS 3.75 3.61 3.65 3.73 3.53 3.05 3.16 12.05%

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