[SCICOM] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 21.12%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 235,772 249,464 271,076 260,092 209,996 192,368 154,636 7.27%
PBT 45,764 45,364 46,496 42,260 36,656 37,136 27,252 9.01%
Tax -14,452 -15,160 -10,432 -10,992 -9,556 -11,424 -6,712 13.62%
NP 31,312 30,204 36,064 31,268 27,100 25,712 20,540 7.27%
-
NP to SH 31,316 30,208 36,068 31,272 27,104 25,692 20,740 7.10%
-
Tax Rate 31.58% 33.42% 22.44% 26.01% 26.07% 30.76% 24.63% -
Total Cost 204,460 219,260 235,012 228,824 182,896 166,656 134,096 7.27%
-
Net Worth 120,993 117,299 117,299 110,190 106,636 103,081 99,527 3.30%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 28,469 28,436 28,436 21,327 21,327 21,327 28,436 0.01%
Div Payout % 90.91% 94.14% 78.84% 68.20% 78.69% 83.01% 137.11% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 120,993 117,299 117,299 110,190 106,636 103,081 99,527 3.30%
NOSH 355,863 355,454 355,454 355,454 355,454 355,454 355,454 0.01%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 13.28% 12.11% 13.30% 12.02% 12.91% 13.37% 13.28% -
ROE 25.88% 25.75% 30.75% 28.38% 25.42% 24.92% 20.84% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 66.25 70.18 76.26 73.17 59.08 54.12 43.50 7.25%
EPS 8.80 8.48 10.16 8.80 7.64 7.52 5.84 7.06%
DPS 8.00 8.00 8.00 6.00 6.00 6.00 8.00 0.00%
NAPS 0.34 0.33 0.33 0.31 0.30 0.29 0.28 3.28%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 66.25 70.10 76.17 73.09 59.01 54.06 43.45 7.27%
EPS 8.80 8.49 10.14 8.79 7.62 7.22 5.83 7.09%
DPS 8.00 7.99 7.99 5.99 5.99 5.99 7.99 0.02%
NAPS 0.34 0.3296 0.3296 0.3096 0.2997 0.2897 0.2797 3.30%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.78 1.09 1.03 1.15 0.88 0.875 1.85 -
P/RPS 1.18 1.55 1.35 1.57 1.49 1.62 4.25 -19.21%
P/EPS 8.86 12.83 10.15 13.07 11.54 12.11 31.71 -19.12%
EY 11.28 7.80 9.85 7.65 8.66 8.26 3.15 23.66%
DY 10.26 7.34 7.77 5.22 6.82 6.86 4.32 15.49%
P/NAPS 2.29 3.30 3.12 3.71 2.93 3.02 6.61 -16.18%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 30/11/23 21/11/22 26/11/21 27/11/20 25/11/19 22/11/18 -
Price 0.78 1.06 1.03 1.12 0.915 1.08 1.70 -
P/RPS 1.18 1.51 1.35 1.53 1.55 2.00 3.91 -18.08%
P/EPS 8.86 12.47 10.15 12.73 12.00 14.94 29.14 -17.98%
EY 11.28 8.02 9.85 7.86 8.33 6.69 3.43 21.92%
DY 10.26 7.55 7.77 5.36 6.56 5.56 4.71 13.84%
P/NAPS 2.29 3.21 3.12 3.61 3.05 3.72 6.07 -14.98%

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