[SCICOM] YoY Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 14.72%
YoY- -29.03%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 216,196 181,330 161,160 165,289 199,486 196,295 176,834 3.40%
PBT 33,324 30,672 27,061 37,029 49,774 44,908 34,043 -0.35%
Tax -7,510 -8,619 -7,039 -5,113 -4,692 -3,306 123 -
NP 25,814 22,053 20,022 31,916 45,082 41,602 34,166 -4.56%
-
NP to SH 25,818 22,052 20,209 32,220 45,398 41,947 34,694 -4.80%
-
Tax Rate 22.54% 28.10% 26.01% 13.81% 9.43% 7.36% -0.36% -
Total Cost 190,382 159,277 141,138 133,373 154,404 154,693 142,668 4.92%
-
Net Worth 110,190 103,081 99,527 106,636 106,636 92,418 81,754 5.09%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 21,327 17,772 19,549 31,990 31,990 31,990 26,659 -3.64%
Div Payout % 82.61% 80.59% 96.74% 99.29% 70.47% 76.26% 76.84% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 110,190 103,081 99,527 106,636 106,636 92,418 81,754 5.09%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.94% 12.16% 12.42% 19.31% 22.60% 21.19% 19.32% -
ROE 23.43% 21.39% 20.31% 30.21% 42.57% 45.39% 42.44% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 60.82 51.01 45.34 46.50 56.12 55.22 49.75 3.40%
EPS 7.26 6.20 5.69 9.06 12.77 11.80 9.76 -4.80%
DPS 6.00 5.00 5.50 9.00 9.00 9.00 7.50 -3.64%
NAPS 0.31 0.29 0.28 0.30 0.30 0.26 0.23 5.09%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 60.75 50.95 45.29 46.45 56.06 55.16 49.69 3.40%
EPS 7.26 6.20 5.68 9.05 12.76 11.79 9.75 -4.79%
DPS 5.99 4.99 5.49 8.99 8.99 8.99 7.49 -3.65%
NAPS 0.3096 0.2897 0.2797 0.2997 0.2997 0.2597 0.2297 5.09%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.08 0.94 0.82 1.99 2.30 2.27 2.04 -
P/RPS 1.78 1.84 1.81 4.28 4.10 4.11 4.10 -12.97%
P/EPS 14.87 15.15 14.42 21.95 18.01 19.24 20.90 -5.51%
EY 6.73 6.60 6.93 4.56 5.55 5.20 4.78 5.86%
DY 5.56 5.32 6.71 4.52 3.91 3.96 3.68 7.11%
P/NAPS 3.48 3.24 2.93 6.63 7.67 8.73 8.87 -14.42%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 28/08/19 27/08/18 25/08/17 26/08/16 21/08/15 -
Price 1.13 0.915 0.88 1.90 2.12 2.10 1.75 -
P/RPS 1.86 1.79 1.94 4.09 3.78 3.80 3.52 -10.07%
P/EPS 15.56 14.75 15.48 20.96 16.60 17.80 17.93 -2.33%
EY 6.43 6.78 6.46 4.77 6.02 5.62 5.58 2.38%
DY 5.31 5.46 6.25 4.74 4.25 4.29 4.29 3.61%
P/NAPS 3.65 3.16 3.14 6.33 7.07 8.08 7.61 -11.51%

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