[SCICOM] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 102.3%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 125,217 131,557 131,419 108,302 93,888 78,368 88,848 5.88%
PBT 20,862 23,670 21,839 18,967 18,388 14,241 22,397 -1.17%
Tax -6,160 -5,969 -6,190 -5,262 -5,802 -2,997 -2,177 18.91%
NP 14,702 17,701 15,649 13,705 12,586 11,244 20,220 -5.17%
-
NP to SH 14,704 17,703 15,653 13,708 12,582 11,338 20,380 -5.29%
-
Tax Rate 29.53% 25.22% 28.34% 27.74% 31.55% 21.04% 9.72% -
Total Cost 110,515 113,856 115,770 94,597 81,302 67,124 68,628 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 14,218 14,218 12,440 10,663 10,663 12,440 14,218 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 12.54% 15.09% 13.76% 12.85% 12.21% 11.39% 19.11% -
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 35.23 37.01 36.97 30.47 26.41 22.05 25.00 5.88%
EPS 4.14 4.98 4.40 3.86 3.54 3.19 5.73 -5.27%
DPS 4.00 4.00 3.50 3.00 3.00 3.50 4.00 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 35.19 36.97 36.93 30.43 26.38 22.02 24.97 5.88%
EPS 4.13 4.97 4.40 3.85 3.54 3.19 5.73 -5.30%
DPS 4.00 4.00 3.50 3.00 3.00 3.50 4.00 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 3.15 2.92 3.08 3.05 4.73 4.76 6.72 -11.85%
P/EPS 26.83 21.69 25.89 24.12 35.31 32.92 29.30 -1.45%
EY 3.73 4.61 3.86 4.15 2.83 3.04 3.41 1.50%
DY 3.60 3.70 3.07 3.23 2.40 3.33 2.38 7.13%
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 3.24 3.11 3.25 3.48 4.01 5.90 6.36 -10.62%
P/EPS 27.56 23.09 27.25 27.49 29.95 40.76 27.73 -0.10%
EY 3.63 4.33 3.67 3.64 3.34 2.45 3.61 0.09%
DY 3.51 3.48 2.92 2.83 2.83 2.69 2.52 5.67%
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