[SCICOM] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

27-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Jun-2021 [#4]

Profit Trend

YoY- 17.08%

Quarter Report

Scicom Quarterly Announcement 30 June 21.pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annual (Unaudited) Result
Revenue	223,999	245,341	265,052	216,196	181,330	161,160	165,289	5.19%
YoY %	-8.70%	-7.44%	22.60%	19.23%	12.52%	-2.50%	-	-
Horiz. %	135.52%	148.43%	160.36%	130.80%	109.70%	97.50%	100.00%	-
PBT	33,378	41,936	42,097	33,324	30,672	27,061	37,029	-1.71%
YoY %	-20.41%	-0.38%	26.33%	8.65%	13.34%	-26.92%	-	-
Horiz. %	90.14%	113.25%	113.69%	89.99%	82.83%	73.08%	100.00%	-
Tax	-9,030	-9,602	-10,651	-7,510	-8,619	-7,039	-5,113	9.93%
YoY %	5.96%	9.85%	-41.82%	12.87%	-22.45%	-37.67%	-	-
Horiz. %	176.61%	187.80%	208.31%	146.88%	168.57%	137.67%	100.00%	-
NP	24,348	32,334	31,446	25,814	22,053	20,022	31,916	-4.40%
YoY %	-24.70%	2.82%	21.82%	17.05%	10.14%	-37.27%	-	-
Horiz. %	76.29%	101.31%	98.53%	80.88%	69.10%	62.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,353	32,338	31,452	25,818	22,052	20,209	32,220	-4.55%
YoY %	-24.69%	2.82%	21.82%	17.08%	9.12%	-37.28%	-	-
Horiz. %	75.58%	100.37%	97.62%	80.13%	68.44%	62.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.05%	22.90%	25.30%	22.54%	28.10%	26.01%	13.81%	-
YoY %	18.12%	-9.49%	12.24%	-19.79%	8.04%	88.34%	-	-
Horiz. %	195.87%	165.82%	183.20%	163.22%	203.48%	188.34%	100.00%	-
Total Cost	199,651	213,007	233,606	190,382	159,277	141,138	133,373	6.94%
YoY %	-6.27%	-8.82%	22.70%	19.53%	12.85%	5.82%	-	-
Horiz. %	149.69%	159.71%	175.15%	142.74%	119.42%	105.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,299	117,299	113,745	110,190	103,081	99,527	106,636	1.59%
YoY %	0.00%	3.12%	3.23%	6.90%	3.57%	-6.67%	-	-
Horiz. %	110.00%	110.00%	106.67%	103.33%	96.67%	93.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	23,104	28,436	24,881	21,327	17,772	19,549	31,990	-5.27%
YoY %	-18.75%	14.29%	16.66%	20.00%	-9.09%	-38.89%	-	-
Horiz. %	72.22%	88.89%	77.78%	66.67%	55.55%	61.11%	100.00%	-
Div Payout %	94.87%	87.93%	79.11%	82.61%	80.59%	96.74%	99.29%	-
YoY %	7.89%	11.15%	-4.24%	2.51%	-16.69%	-2.57%	-	-
Horiz. %	95.55%	88.56%	79.68%	83.20%	81.17%	97.43%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	117,299	117,299	113,745	110,190	103,081	99,527	106,636	1.59%
YoY %	0.00%	3.12%	3.23%	6.90%	3.57%	-6.67%	-	-
Horiz. %	110.00%	110.00%	106.67%	103.33%	96.67%	93.33%	100.00%	-
NOSH	355,454	355,454	355,454	355,454	355,454	355,454	355,454	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	10.87%	13.18%	11.86%	11.94%	12.16%	12.42%	19.31%	-
YoY %	-17.53%	11.13%	-0.67%	-1.81%	-2.09%	-35.68%	-	-
Horiz. %	56.29%	68.25%	61.42%	61.83%	62.97%	64.32%	100.00%	-
ROE	20.76%	27.57%	27.65%	23.43%	21.39%	20.31%	30.21%	-
YoY %	-24.70%	-0.29%	18.01%	9.54%	5.32%	-32.77%	-	-
Horiz. %	68.72%	91.26%	91.53%	77.56%	70.80%	67.23%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	63.02	69.02	74.57	60.82	51.01	45.34	46.50	5.19%
YoY %	-8.69%	-7.44%	22.61%	19.23%	12.51%	-2.49%	-	-
Horiz. %	135.53%	148.43%	160.37%	130.80%	109.70%	97.51%	100.00%	-
EPS	6.85	9.10	8.85	7.26	6.20	5.69	9.06	-4.54%
YoY %	-24.73%	2.82%	21.90%	17.10%	8.96%	-37.20%	-	-
Horiz. %	75.61%	100.44%	97.68%	80.13%	68.43%	62.80%	100.00%	-
DPS	6.50	8.00	7.00	6.00	5.00	5.50	9.00	-5.27%
YoY %	-18.75%	14.29%	16.67%	20.00%	-9.09%	-38.89%	-	-
Horiz. %	72.22%	88.89%	77.78%	66.67%	55.56%	61.11%	100.00%	-
NAPS	0.33	0.33	0.32	0.31	0.29	0.28	0.30	1.59%
YoY %	0.00%	3.12%	3.23%	6.90%	3.57%	-6.67%	-	-
Horiz. %	110.00%	110.00%	106.67%	103.33%	96.67%	93.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 355,454
RPS	62.95	68.94	74.48	60.75	50.95	45.29	46.45	5.19%
YoY %	-8.69%	-7.44%	22.60%	19.23%	12.50%	-2.50%	-	-
Horiz. %	135.52%	148.42%	160.34%	130.79%	109.69%	97.50%	100.00%	-
EPS	6.84	9.09	8.84	7.26	6.20	5.68	9.05	-4.55%
YoY %	-24.75%	2.83%	21.76%	17.10%	9.15%	-37.24%	-	-
Horiz. %	75.58%	100.44%	97.68%	80.22%	68.51%	62.76%	100.00%	-
DPS	6.49	7.99	6.99	5.99	4.99	5.49	8.99	-5.28%
YoY %	-18.77%	14.31%	16.69%	20.04%	-9.11%	-38.93%	-	-
Horiz. %	72.19%	88.88%	77.75%	66.63%	55.51%	61.07%	100.00%	-
NAPS	0.3296	0.3296	0.3196	0.3096	0.2897	0.2797	0.2997	1.59%
YoY %	0.00%	3.13%	3.23%	6.87%	3.58%	-6.67%	-	-
Horiz. %	109.98%	109.98%	106.64%	103.30%	96.66%	93.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.905	1.16	1.05	1.08	0.94	0.82	1.99	-
P/RPS	1.44	1.68	1.41	1.78	1.84	1.81	4.28	-16.58%
YoY %	-14.29%	19.15%	-20.79%	-3.26%	1.66%	-57.71%	-	-
Horiz. %	33.64%	39.25%	32.94%	41.59%	42.99%	42.29%	100.00%	-
P/EPS	13.21	12.75	11.87	14.87	15.15	14.42	21.95	-8.10%
YoY %	3.61%	7.41%	-20.17%	-1.85%	5.06%	-34.31%	-	-
Horiz. %	60.18%	58.09%	54.08%	67.74%	69.02%	65.69%	100.00%	-
EY	7.57	7.84	8.43	6.73	6.60	6.93	4.56	8.80%
YoY %	-3.44%	-7.00%	25.26%	1.97%	-4.76%	51.97%	-	-
Horiz. %	166.01%	171.93%	184.87%	147.59%	144.74%	151.97%	100.00%	-
DY	7.18	6.90	6.67	5.56	5.32	6.71	4.52	8.01%
YoY %	4.06%	3.45%	19.96%	4.51%	-20.72%	48.45%	-	-
Horiz. %	158.85%	152.65%	147.57%	123.01%	117.70%	148.45%	100.00%	-
P/NAPS	2.74	3.52	3.28	3.48	3.24	2.93	6.63	-13.68%
YoY %	-22.16%	7.32%	-5.75%	7.41%	10.58%	-55.81%	-	-
Horiz. %	41.33%	53.09%	49.47%	52.49%	48.87%	44.19%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/08/24	25/08/23	26/08/22	27/08/21	28/08/20	28/08/19	27/08/18	-
Price	0.92	1.14	1.00	1.13	0.915	0.88	1.90	-
P/RPS	1.46	1.65	1.34	1.86	1.79	1.94	4.09	-15.76%
YoY %	-11.52%	23.13%	-27.96%	3.91%	-7.73%	-52.57%	-	-
Horiz. %	35.70%	40.34%	32.76%	45.48%	43.77%	47.43%	100.00%	-
P/EPS	13.43	12.53	11.30	15.56	14.75	15.48	20.96	-7.14%
YoY %	7.18%	10.88%	-27.38%	5.49%	-4.72%	-26.15%	-	-
Horiz. %	64.07%	59.78%	53.91%	74.24%	70.37%	73.85%	100.00%	-
EY	7.45	7.98	8.85	6.43	6.78	6.46	4.77	7.70%
YoY %	-6.64%	-9.83%	37.64%	-5.16%	4.95%	35.43%	-	-
Horiz. %	156.18%	167.30%	185.53%	134.80%	142.14%	135.43%	100.00%	-
DY	7.07	7.02	7.00	5.31	5.46	6.25	4.74	6.88%
YoY %	0.71%	0.29%	31.83%	-2.75%	-12.64%	31.86%	-	-
Horiz. %	149.16%	148.10%	147.68%	112.03%	115.19%	131.86%	100.00%	-
P/NAPS	2.79	3.45	3.13	3.65	3.16	3.14	6.33	-12.75%
YoY %	-19.13%	10.22%	-14.25%	15.51%	0.64%	-50.39%	-	-
Horiz. %	44.08%	54.50%	49.45%	57.66%	49.92%	49.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos