[SCICOM] YoY Quarter Result on 30-Jun-2021 [#4]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

27-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Jun-2021 [#4]

Profit Trend

QoQ- 1.46%

YoY- 38.71%

Quarter Report

Scicom Quarterly Announcement 30 June 21.pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Quarter Result
Revenue	44,496	57,005	67,517	55,722	42,483	42,230	37,636	2.82%
YoY %	-21.94%	-15.57%	21.17%	31.16%	0.60%	12.21%	-	-
Horiz. %	118.23%	151.46%	179.39%	148.06%	112.88%	112.21%	100.00%	-
PBT	4,388	8,856	10,906	6,350	4,915	7,401	6,280	-5.79%
YoY %	-50.45%	-18.80%	71.75%	29.20%	-33.59%	17.85%	-	-
Horiz. %	69.87%	141.02%	173.66%	101.11%	78.26%	117.85%	100.00%	-
Tax	-746	-1,546	-2,334	-249	-520	-2,661	-2,210	-16.54%
YoY %	51.75%	33.76%	-837.35%	52.12%	80.46%	-20.41%	-	-
Horiz. %	33.76%	69.95%	105.61%	11.27%	23.53%	120.41%	100.00%	-
NP	3,642	7,310	8,572	6,101	4,395	4,740	4,070	-1.83%
YoY %	-50.18%	-14.72%	40.50%	38.82%	-7.28%	16.46%	-	-
Horiz. %	89.48%	179.61%	210.61%	149.90%	107.99%	116.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,643	7,311	8,573	6,099	4,397	4,788	4,135	-2.08%
YoY %	-50.17%	-14.72%	40.56%	38.71%	-8.17%	15.79%	-	-
Horiz. %	88.10%	176.81%	207.33%	147.50%	106.34%	115.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.00%	17.46%	21.40%	3.92%	10.58%	35.95%	35.19%	-
YoY %	-2.63%	-18.41%	445.92%	-62.95%	-70.57%	2.16%	-	-
Horiz. %	48.31%	49.62%	60.81%	11.14%	30.07%	102.16%	100.00%	-
Total Cost	40,854	49,695	58,945	49,621	38,088	37,490	33,566	3.32%
YoY %	-17.79%	-15.69%	18.79%	30.28%	1.60%	11.69%	-	-
Horiz. %	121.71%	148.05%	175.61%	147.83%	113.47%	111.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,299	117,299	113,745	110,190	103,081	99,527	106,636	1.59%
YoY %	0.00%	3.12%	3.23%	6.90%	3.57%	-6.67%	-	-
Horiz. %	110.00%	110.00%	106.67%	103.33%	96.67%	93.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	4,443	7,109	7,109	5,331	3,554	3,554	10,663	-13.56%
YoY %	-37.50%	0.00%	33.35%	50.00%	0.00%	-66.67%	-	-
Horiz. %	41.67%	66.67%	66.67%	50.00%	33.33%	33.33%	100.00%	-
Div Payout %	121.96%	97.24%	82.92%	87.42%	80.84%	74.24%	257.89%	-
YoY %	25.42%	17.27%	-5.15%	8.14%	8.89%	-71.21%	-	-
Horiz. %	47.29%	37.71%	32.15%	33.90%	31.35%	28.79%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	117,299	117,299	113,745	110,190	103,081	99,527	106,636	1.59%
YoY %	0.00%	3.12%	3.23%	6.90%	3.57%	-6.67%	-	-
Horiz. %	110.00%	110.00%	106.67%	103.33%	96.67%	93.33%	100.00%	-
NOSH	355,454	355,454	355,454	355,454	355,454	355,454	355,454	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	8.19%	12.82%	12.70%	10.95%	10.35%	11.22%	10.81%	-
YoY %	-36.12%	0.94%	15.98%	5.80%	-7.75%	3.79%	-	-
Horiz. %	75.76%	118.59%	117.48%	101.30%	95.74%	103.79%	100.00%	-
ROE	3.11%	6.23%	7.54%	5.53%	4.27%	4.81%	3.88%	-
YoY %	-50.08%	-17.37%	36.35%	29.51%	-11.23%	23.97%	-	-
Horiz. %	80.15%	160.57%	194.33%	142.53%	110.05%	123.97%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	12.52	16.04	18.99	15.68	11.95	11.88	10.59	2.82%
YoY %	-21.95%	-15.53%	21.11%	31.21%	0.59%	12.18%	-	-
Horiz. %	118.22%	151.46%	179.32%	148.06%	112.84%	112.18%	100.00%	-
EPS	1.02	2.06	2.41	1.72	1.24	1.35	1.16	-2.11%
YoY %	-50.49%	-14.52%	40.12%	38.71%	-8.15%	16.38%	-	-
Horiz. %	87.93%	177.59%	207.76%	148.28%	106.90%	116.38%	100.00%	-
DPS	1.25	2.00	2.00	1.50	1.00	1.00	3.00	-13.56%
YoY %	-37.50%	0.00%	33.33%	50.00%	0.00%	-66.67%	-	-
Horiz. %	41.67%	66.67%	66.67%	50.00%	33.33%	33.33%	100.00%	-
NAPS	0.33	0.33	0.32	0.31	0.29	0.28	0.30	1.59%
YoY %	0.00%	3.12%	3.23%	6.90%	3.57%	-6.67%	-	-
Horiz. %	110.00%	110.00%	106.67%	103.33%	96.67%	93.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 355,454
RPS	12.50	16.02	18.97	15.66	11.94	11.87	10.58	2.81%
YoY %	-21.97%	-15.55%	21.14%	31.16%	0.59%	12.19%	-	-
Horiz. %	118.15%	151.42%	179.30%	148.02%	112.85%	112.19%	100.00%	-
EPS	1.02	2.05	2.41	1.71	1.24	1.35	1.16	-2.11%
YoY %	-50.24%	-14.94%	40.94%	37.90%	-8.15%	16.38%	-	-
Horiz. %	87.93%	176.72%	207.76%	147.41%	106.90%	116.38%	100.00%	-
DPS	1.25	2.00	2.00	1.50	1.00	1.00	3.00	-13.56%
YoY %	-37.50%	0.00%	33.33%	50.00%	0.00%	-66.67%	-	-
Horiz. %	41.67%	66.67%	66.67%	50.00%	33.33%	33.33%	100.00%	-
NAPS	0.3296	0.3296	0.3196	0.3096	0.2897	0.2797	0.2997	1.59%
YoY %	0.00%	3.13%	3.23%	6.87%	3.58%	-6.67%	-	-
Horiz. %	109.98%	109.98%	106.64%	103.30%	96.66%	93.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.905	1.16	1.05	1.08	0.94	0.82	1.99	-
P/RPS	7.23	7.23	5.53	6.89	7.86	6.90	18.79	-14.70%
YoY %	0.00%	30.74%	-19.74%	-12.34%	13.91%	-63.28%	-	-
Horiz. %	38.48%	38.48%	29.43%	36.67%	41.83%	36.72%	100.00%	-
P/EPS	88.30	56.40	43.54	62.94	75.99	60.88	171.06	-10.42%
YoY %	56.56%	29.54%	-30.82%	-17.17%	24.82%	-64.41%	-	-
Horiz. %	51.62%	32.97%	25.45%	36.79%	44.42%	35.59%	100.00%	-
EY	1.13	1.77	2.30	1.59	1.32	1.64	0.58	11.74%
YoY %	-36.16%	-23.04%	44.65%	20.45%	-19.51%	182.76%	-	-
Horiz. %	194.83%	305.17%	396.55%	274.14%	227.59%	282.76%	100.00%	-
DY	1.38	1.72	1.90	1.39	1.06	1.22	1.51	-1.48%
YoY %	-19.77%	-9.47%	36.69%	31.13%	-13.11%	-19.21%	-	-
Horiz. %	91.39%	113.91%	125.83%	92.05%	70.20%	80.79%	100.00%	-
P/NAPS	2.74	3.52	3.28	3.48	3.24	2.93	6.63	-13.68%
YoY %	-22.16%	7.32%	-5.75%	7.41%	10.58%	-55.81%	-	-
Horiz. %	41.33%	53.09%	49.47%	52.49%	48.87%	44.19%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/08/24	25/08/23	26/08/22	27/08/21	28/08/20	28/08/19	27/08/18	-
Price	0.92	1.14	1.00	1.13	0.915	0.88	1.90	-
P/RPS	7.35	7.11	5.26	7.21	7.66	7.41	17.94	-13.80%
YoY %	3.38%	35.17%	-27.05%	-5.87%	3.37%	-58.70%	-	-
Horiz. %	40.97%	39.63%	29.32%	40.19%	42.70%	41.30%	100.00%	-
P/EPS	89.77	55.43	41.46	65.86	73.97	65.33	163.33	-9.48%
YoY %	61.95%	33.70%	-37.05%	-10.96%	13.23%	-60.00%	-	-
Horiz. %	54.96%	33.94%	25.38%	40.32%	45.29%	40.00%	100.00%	-
EY	1.11	1.80	2.41	1.52	1.35	1.53	0.61	10.48%
YoY %	-38.33%	-25.31%	58.55%	12.59%	-11.76%	150.82%	-	-
Horiz. %	181.97%	295.08%	395.08%	249.18%	221.31%	250.82%	100.00%	-
DY	1.36	1.75	2.00	1.33	1.09	1.14	1.58	-2.46%
YoY %	-22.29%	-12.50%	50.38%	22.02%	-4.39%	-27.85%	-	-
Horiz. %	86.08%	110.76%	126.58%	84.18%	68.99%	72.15%	100.00%	-
P/NAPS	2.79	3.45	3.13	3.65	3.16	3.14	6.33	-12.75%
YoY %	-19.13%	10.22%	-14.25%	15.51%	0.64%	-50.39%	-	-
Horiz. %	44.08%	54.50%	49.45%	57.66%	49.92%	49.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos