[SCICOM] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 43.85%
YoY- 11.69%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 179,503 188,336 197,535 160,474 138,847 118,930 127,653 5.84%
PBT 28,990 33,080 31,191 26,974 25,757 19,660 30,749 -0.97%
Tax -8,284 -8,056 -8,317 -7,261 -8,099 -4,378 -2,903 19.07%
NP 20,706 25,024 22,874 19,713 17,658 15,282 27,846 -4.81%
-
NP to SH 20,710 25,027 22,879 19,719 17,655 15,421 28,085 -4.94%
-
Tax Rate 28.58% 24.35% 26.66% 26.92% 31.44% 22.27% 9.44% -
Total Cost 158,797 163,312 174,661 140,761 121,189 103,648 99,807 8.03%
-
Net Worth 117,299 117,299 110,190 106,636 103,081 95,972 106,636 1.59%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 18,661 21,327 17,772 15,995 14,218 15,995 21,327 -2.19%
Div Payout % 90.11% 85.22% 77.68% 81.12% 80.53% 103.72% 75.94% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 117,299 117,299 110,190 106,636 103,081 95,972 106,636 1.59%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.54% 13.29% 11.58% 12.28% 12.72% 12.85% 21.81% -
ROE 17.66% 21.34% 20.76% 18.49% 17.13% 16.07% 26.34% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 50.50 52.98 55.57 45.15 39.06 33.46 35.91 5.84%
EPS 5.83 7.04 6.44 5.55 4.97 4.34 7.90 -4.93%
DPS 5.25 6.00 5.00 4.50 4.00 4.50 6.00 -2.19%
NAPS 0.33 0.33 0.31 0.30 0.29 0.27 0.30 1.59%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 50.44 52.92 55.51 45.09 39.02 33.42 35.87 5.84%
EPS 5.82 7.03 6.43 5.54 4.96 4.33 7.89 -4.94%
DPS 5.24 5.99 4.99 4.49 4.00 4.49 5.99 -2.20%
NAPS 0.3296 0.3296 0.3096 0.2997 0.2897 0.2697 0.2997 1.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.09 1.08 1.24 1.22 0.705 1.09 2.02 -
P/RPS 2.16 2.04 2.23 2.70 1.80 3.26 5.62 -14.71%
P/EPS 18.71 15.34 19.26 21.99 14.19 25.12 25.57 -5.06%
EY 5.35 6.52 5.19 4.55 7.05 3.98 3.91 5.35%
DY 4.82 5.56 4.03 3.69 5.67 4.13 2.97 8.39%
P/NAPS 3.30 3.27 4.00 4.07 2.43 4.04 6.73 -11.18%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 27/05/22 28/05/21 29/05/20 23/05/19 21/05/18 -
Price 1.07 1.22 1.11 1.12 1.02 0.97 2.01 -
P/RPS 2.12 2.30 2.00 2.48 2.61 2.90 5.60 -14.93%
P/EPS 18.36 17.33 17.25 20.19 20.54 22.36 25.44 -5.28%
EY 5.45 5.77 5.80 4.95 4.87 4.47 3.93 5.59%
DY 4.91 4.92 4.50 4.02 3.92 4.64 2.99 8.60%
P/NAPS 3.24 3.70 3.58 3.73 3.52 3.59 6.70 -11.39%

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