[SCICOM] YoY Quarter Result on 30-Sep-2021 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 28.18%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 62,366 67,769 65,023 52,499 48,092 38,659 45,838 5.26%
PBT 11,341 11,624 10,565 9,164 9,284 6,813 11,770 -0.61%
Tax -3,790 -2,608 -2,748 -2,389 -2,856 -1,678 -880 27.53%
NP 7,551 9,016 7,817 6,775 6,428 5,135 10,890 -5.91%
-
NP to SH 7,552 9,017 7,818 6,776 6,423 5,185 10,972 -6.03%
-
Tax Rate 33.42% 22.44% 26.01% 26.07% 30.76% 24.63% 7.48% -
Total Cost 54,815 58,753 57,206 45,724 41,664 33,524 34,948 7.78%
-
Net Worth 117,299 117,299 110,190 106,636 103,081 99,527 106,636 1.60%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 7,109 7,109 5,331 5,331 5,331 7,109 7,109 0.00%
Div Payout % 94.14% 78.84% 68.20% 78.69% 83.01% 137.11% 64.79% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 117,299 117,299 110,190 106,636 103,081 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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.11% 13.30% 12.02% 12.91% 13.37% 13.28% 23.76% -
ROE 6.44% 7.69% 7.09% 6.35% 6.23% 5.21% 10.29% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.55 19.07 18.29 14.77 13.53 10.88 12.90 5.26%
EPS 2.12 2.54 2.20 1.91 1.88 1.46 3.09 -6.08%
DPS 2.00 2.00 1.50 1.50 1.50 2.00 2.00 0.00%
NAPS 0.33 0.33 0.31 0.30 0.29 0.28 0.30 1.60%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.55 19.07 18.29 14.77 13.53 10.88 12.90 5.26%
EPS 2.12 2.54 2.20 1.91 1.88 1.46 3.09 -6.08%
DPS 2.00 2.00 1.50 1.50 1.50 2.00 2.00 0.00%
NAPS 0.33 0.33 0.31 0.30 0.29 0.28 0.30 1.60%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.09 1.03 1.15 0.88 0.875 1.85 1.92 -
P/RPS 6.21 5.40 6.29 5.96 6.47 17.01 14.89 -13.55%
P/EPS 51.30 40.60 52.29 46.16 48.42 126.83 62.20 -3.15%
EY 1.95 2.46 1.91 2.17 2.07 0.79 1.61 3.24%
DY 1.83 1.94 1.30 1.70 1.71 1.08 1.04 9.87%
P/NAPS 3.30 3.12 3.71 2.93 3.02 6.61 6.40 -10.44%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 21/11/22 26/11/21 27/11/20 25/11/19 22/11/18 13/11/17 -
Price 1.06 1.03 1.12 0.915 1.08 1.70 1.87 -
P/RPS 6.04 5.40 6.12 6.20 7.98 15.63 14.50 -13.57%
P/EPS 49.89 40.60 50.92 48.00 59.77 116.54 60.58 -3.18%
EY 2.00 2.46 1.96 2.08 1.67 0.86 1.65 3.25%
DY 1.89 1.94 1.34 1.64 1.39 1.18 1.07 9.94%
P/NAPS 3.21 3.12 3.61 3.05 3.72 6.07 6.23 -10.45%

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