[SCICOM] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -2.06%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 263,114 262,838 216,604 187,776 156,736 177,696 207,226 4.05%
PBT 47,340 43,678 37,934 36,776 28,482 44,794 52,434 -1.68%
Tax -11,938 -12,380 -10,524 -11,604 -5,994 -4,354 -4,498 17.65%
NP 35,402 31,298 27,410 25,172 22,488 40,440 47,936 -4.92%
-
NP to SH 35,406 31,306 27,416 25,164 22,676 40,760 48,270 -5.03%
-
Tax Rate 25.22% 28.34% 27.74% 31.55% 21.04% 9.72% 8.58% -
Total Cost 227,712 231,540 189,194 162,604 134,248 137,256 159,290 6.13%
-
Net Worth 117,299 113,745 106,636 103,081 99,527 106,636 99,527 2.77%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 28,436 24,881 21,327 21,327 24,881 28,436 28,436 0.00%
Div Payout % 80.31% 79.48% 77.79% 84.75% 109.73% 69.77% 58.91% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 117,299 113,745 106,636 103,081 99,527 106,636 99,527 2.77%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.46% 11.91% 12.65% 13.41% 14.35% 22.76% 23.13% -
ROE 30.18% 27.52% 25.71% 24.41% 22.78% 38.22% 48.50% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 74.02 73.94 60.94 52.83 44.09 49.99 58.30 4.05%
EPS 9.96 8.80 7.72 7.08 6.38 11.46 13.58 -5.03%
DPS 8.00 7.00 6.00 6.00 7.00 8.00 8.00 0.00%
NAPS 0.33 0.32 0.30 0.29 0.28 0.30 0.28 2.77%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 73.94 73.86 60.87 52.77 44.04 49.93 58.23 4.05%
EPS 9.95 8.80 7.70 7.07 6.37 11.45 13.56 -5.02%
DPS 7.99 6.99 5.99 5.99 6.99 7.99 7.99 0.00%
NAPS 0.3296 0.3196 0.2997 0.2897 0.2797 0.2997 0.2797 2.77%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.08 1.14 0.93 1.25 1.05 1.68 2.13 -
P/RPS 1.46 1.54 1.53 2.37 2.38 3.36 3.65 -14.15%
P/EPS 10.84 12.94 12.06 17.66 16.46 14.65 15.69 -5.97%
EY 9.22 7.73 8.29 5.66 6.08 6.83 6.38 6.32%
DY 7.41 6.14 6.45 4.80 6.67 4.76 3.76 11.96%
P/NAPS 3.27 3.56 3.10 4.31 3.75 5.60 7.61 -13.12%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 26/02/21 21/02/20 26/02/19 07/02/18 28/02/17 -
Price 1.15 1.20 1.06 1.06 1.30 1.59 2.20 -
P/RPS 1.55 1.62 1.74 2.01 2.95 3.18 3.77 -13.76%
P/EPS 11.55 13.63 13.74 14.97 20.38 13.87 16.20 -5.48%
EY 8.66 7.34 7.28 6.68 4.91 7.21 6.17 5.81%
DY 6.96 5.83 5.66 5.66 5.38 5.03 3.64 11.40%
P/NAPS 3.48 3.75 3.53 3.66 4.64 5.30 7.86 -12.69%

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