[SCICOM] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 0.11%
YoY- 14.19%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 250,434 263,114 262,838 216,604 187,776 156,736 177,696 5.88%
PBT 41,724 47,340 43,678 37,934 36,776 28,482 44,794 -1.17%
Tax -12,320 -11,938 -12,380 -10,524 -11,604 -5,994 -4,354 18.91%
NP 29,404 35,402 31,298 27,410 25,172 22,488 40,440 -5.17%
-
NP to SH 29,408 35,406 31,306 27,416 25,164 22,676 40,760 -5.29%
-
Tax Rate 29.53% 25.22% 28.34% 27.74% 31.55% 21.04% 9.72% -
Total Cost 221,030 227,712 231,540 189,194 162,604 134,248 137,256 8.26%
-
Net Worth 117,299 117,299 113,745 106,636 103,081 99,527 106,636 1.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 28,436 28,436 24,881 21,327 21,327 24,881 28,436 0.00%
Div Payout % 96.70% 80.31% 79.48% 77.79% 84.75% 109.73% 69.77% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 117,299 117,299 113,745 106,636 103,081 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.74% 13.46% 11.91% 12.65% 13.41% 14.35% 22.76% -
ROE 25.07% 30.18% 27.52% 25.71% 24.41% 22.78% 38.22% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 70.45 74.02 73.94 60.94 52.83 44.09 49.99 5.88%
EPS 8.28 9.96 8.80 7.72 7.08 6.38 11.46 -5.27%
DPS 8.00 8.00 7.00 6.00 6.00 7.00 8.00 0.00%
NAPS 0.33 0.33 0.32 0.30 0.29 0.28 0.30 1.60%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 70.37 73.94 73.86 60.87 52.77 44.04 49.93 5.88%
EPS 8.26 9.95 8.80 7.70 7.07 6.37 11.45 -5.29%
DPS 7.99 7.99 6.99 5.99 5.99 6.99 7.99 0.00%
NAPS 0.3296 0.3296 0.3196 0.2997 0.2897 0.2797 0.2997 1.59%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.11 1.08 1.14 0.93 1.25 1.05 1.68 -
P/RPS 1.58 1.46 1.54 1.53 2.37 2.38 3.36 -11.81%
P/EPS 13.42 10.84 12.94 12.06 17.66 16.46 14.65 -1.45%
EY 7.45 9.22 7.73 8.29 5.66 6.08 6.83 1.45%
DY 7.21 7.41 6.14 6.45 4.80 6.67 4.76 7.16%
P/NAPS 3.36 3.27 3.56 3.10 4.31 3.75 5.60 -8.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 27/02/23 28/02/22 26/02/21 21/02/20 26/02/19 07/02/18 -
Price 1.14 1.15 1.20 1.06 1.06 1.30 1.59 -
P/RPS 1.62 1.55 1.62 1.74 2.01 2.95 3.18 -10.62%
P/EPS 13.78 11.55 13.63 13.74 14.97 20.38 13.87 -0.10%
EY 7.26 8.66 7.34 7.28 6.68 4.91 7.21 0.11%
DY 7.02 6.96 5.83 5.66 5.66 5.38 5.03 5.71%
P/NAPS 3.45 3.48 3.75 3.53 3.66 4.64 5.30 -6.90%

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