[SCICOM] YoY Quarter Result on 30-Jun-2022 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 18.64%
YoY- 40.56%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 44,496 57,005 67,517 55,722 42,483 42,230 37,636 2.82%
PBT 4,388 8,856 10,906 6,350 4,915 7,401 6,280 -5.79%
Tax -746 -1,546 -2,334 -249 -520 -2,661 -2,210 -16.54%
NP 3,642 7,310 8,572 6,101 4,395 4,740 4,070 -1.83%
-
NP to SH 3,643 7,311 8,573 6,099 4,397 4,788 4,135 -2.08%
-
Tax Rate 17.00% 17.46% 21.40% 3.92% 10.58% 35.95% 35.19% -
Total Cost 40,854 49,695 58,945 49,621 38,088 37,490 33,566 3.32%
-
Net Worth 117,299 117,299 113,745 110,190 103,081 99,527 106,636 1.59%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 4,443 7,109 7,109 5,331 3,554 3,554 10,663 -13.56%
Div Payout % 121.96% 97.24% 82.92% 87.42% 80.84% 74.24% 257.89% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 117,299 117,299 113,745 110,190 103,081 99,527 106,636 1.59%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.19% 12.82% 12.70% 10.95% 10.35% 11.22% 10.81% -
ROE 3.11% 6.23% 7.54% 5.53% 4.27% 4.81% 3.88% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.52 16.04 18.99 15.68 11.95 11.88 10.59 2.82%
EPS 1.02 2.06 2.41 1.72 1.24 1.35 1.16 -2.11%
DPS 1.25 2.00 2.00 1.50 1.00 1.00 3.00 -13.56%
NAPS 0.33 0.33 0.32 0.31 0.29 0.28 0.30 1.59%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.52 16.04 18.99 15.68 11.95 11.88 10.59 2.82%
EPS 1.02 2.06 2.41 1.72 1.24 1.35 1.16 -2.11%
DPS 1.25 2.00 2.00 1.50 1.00 1.00 3.00 -13.56%
NAPS 0.33 0.33 0.32 0.31 0.29 0.28 0.30 1.59%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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%
P/EPS 88.30 56.40 43.54 62.94 75.99 60.88 171.06 -10.42%
EY 1.13 1.77 2.30 1.59 1.32 1.64 0.58 11.74%
DY 1.38 1.72 1.90 1.39 1.06 1.22 1.51 -1.48%
P/NAPS 2.74 3.52 3.28 3.48 3.24 2.93 6.63 -13.68%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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%
P/EPS 89.77 55.43 41.46 65.86 73.97 65.33 163.33 -9.48%
EY 1.11 1.80 2.41 1.52 1.35 1.53 0.61 10.48%
DY 1.36 1.75 2.00 1.33 1.09 1.14 1.58 -2.46%
P/NAPS 2.79 3.45 3.13 3.65 3.16 3.14 6.33 -12.75%

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