[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 249,464 271,076 260,092 209,996 192,368 154,636 183,352 5.26%
PBT 45,364 46,496 42,260 36,656 37,136 27,252 47,080 -0.61%
Tax -15,160 -10,432 -10,992 -9,556 -11,424 -6,712 -3,520 27.53%
NP 30,204 36,064 31,268 27,100 25,712 20,540 43,560 -5.91%
-
NP to SH 30,208 36,068 31,272 27,104 25,692 20,740 43,888 -6.03%
-
Tax Rate 33.42% 22.44% 26.01% 26.07% 30.76% 24.63% 7.48% -
Total Cost 219,260 235,012 228,824 182,896 166,656 134,096 139,792 7.78%
-
Net Worth 117,299 117,299 110,190 106,636 103,081 99,527 106,636 1.60%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 28,436 28,436 21,327 21,327 21,327 28,436 28,436 0.00%
Div Payout % 94.14% 78.84% 68.20% 78.69% 83.01% 137.11% 64.79% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 117,299 117,299 110,190 106,636 103,081 99,527 106,636 1.60%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.11% 13.30% 12.02% 12.91% 13.37% 13.28% 23.76% -
ROE 25.75% 30.75% 28.38% 25.42% 24.92% 20.84% 41.16% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 70.18 76.26 73.17 59.08 54.12 43.50 51.58 5.26%
EPS 8.48 10.16 8.80 7.64 7.52 5.84 12.36 -6.08%
DPS 8.00 8.00 6.00 6.00 6.00 8.00 8.00 0.00%
NAPS 0.33 0.33 0.31 0.30 0.29 0.28 0.30 1.60%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 70.18 76.26 73.17 59.08 54.12 43.50 51.58 5.26%
EPS 8.48 10.16 8.80 7.64 7.52 5.84 12.36 -6.08%
DPS 8.00 8.00 6.00 6.00 6.00 8.00 8.00 0.00%
NAPS 0.33 0.33 0.31 0.30 0.29 0.28 0.30 1.60%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.09 1.03 1.15 0.88 0.875 1.85 1.92 -
P/RPS 1.55 1.35 1.57 1.49 1.62 4.25 3.72 -13.57%
P/EPS 12.83 10.15 13.07 11.54 12.11 31.71 15.55 -3.15%
EY 7.80 9.85 7.65 8.66 8.26 3.15 6.43 3.27%
DY 7.34 7.77 5.22 6.82 6.86 4.32 4.17 9.87%
P/NAPS 3.30 3.12 3.71 2.93 3.02 6.61 6.40 -10.44%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 21/11/22 26/11/21 27/11/20 25/11/19 22/11/18 13/11/17 -
Price 1.06 1.03 1.12 0.915 1.08 1.70 1.87 -
P/RPS 1.51 1.35 1.53 1.55 2.00 3.91 3.63 -13.59%
P/EPS 12.47 10.15 12.73 12.00 14.94 29.14 15.15 -3.19%
EY 8.02 9.85 7.86 8.33 6.69 3.43 6.60 3.29%
DY 7.55 7.77 5.36 6.56 5.56 4.71 4.28 9.91%
P/NAPS 3.21 3.12 3.61 3.05 3.72 6.07 6.23 -10.45%

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