[SCICOM] YoY Quarter Result on 31-Dec-2018 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 18.67%
YoY- -34.6%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 66,396 55,803 45,796 39,709 43,010 51,558 47,634 5.68%
PBT 11,274 9,803 9,104 7,428 10,627 13,192 10,269 1.56%
Tax -3,442 -2,873 -2,946 -1,319 -1,297 -1,160 -11 160.32%
NP 7,832 6,930 6,158 6,109 9,330 12,032 10,258 -4.39%
-
NP to SH 7,835 6,932 6,159 6,153 9,408 12,114 10,345 -4.52%
-
Tax Rate 30.53% 29.31% 32.36% 17.76% 12.20% 8.79% 0.11% -
Total Cost 58,564 48,873 39,638 33,600 33,680 39,526 37,376 7.76%
-
Net Worth 113,745 106,636 103,081 99,527 106,636 99,527 85,308 4.90%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 7,109 5,331 5,331 5,331 7,109 7,109 7,109 0.00%
Div Payout % 90.73% 76.92% 86.57% 86.65% 75.56% 58.68% 68.72% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 113,745 106,636 103,081 99,527 106,636 99,527 85,308 4.90%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.80% 12.42% 13.45% 15.38% 21.69% 23.34% 21.54% -
ROE 6.89% 6.50% 5.97% 6.18% 8.82% 12.17% 12.13% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 18.68 15.70 12.88 11.17 12.10 14.50 13.40 5.68%
EPS 2.20 1.95 1.73 1.73 2.65 3.41 2.91 -4.55%
DPS 2.00 1.50 1.50 1.50 2.00 2.00 2.00 0.00%
NAPS 0.32 0.30 0.29 0.28 0.30 0.28 0.24 4.90%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 18.68 15.70 12.88 11.17 12.10 14.50 13.40 5.68%
EPS 2.20 1.95 1.73 1.73 2.65 3.41 2.91 -4.55%
DPS 2.00 1.50 1.50 1.50 2.00 2.00 2.00 0.00%
NAPS 0.32 0.30 0.29 0.28 0.30 0.28 0.24 4.90%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.14 0.93 1.25 1.05 1.68 2.13 1.98 -
P/RPS 6.10 5.92 9.70 9.40 13.88 14.68 14.78 -13.70%
P/EPS 51.72 47.69 72.14 60.66 63.47 62.50 68.03 -4.46%
EY 1.93 2.10 1.39 1.65 1.58 1.60 1.47 4.63%
DY 1.75 1.61 1.20 1.43 1.19 0.94 1.01 9.58%
P/NAPS 3.56 3.10 4.31 3.75 5.60 7.61 8.25 -13.05%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 21/02/20 26/02/19 07/02/18 28/02/17 25/02/16 -
Price 1.20 1.06 1.06 1.30 1.59 2.20 2.24 -
P/RPS 6.42 6.75 8.23 11.64 13.14 15.17 16.72 -14.73%
P/EPS 54.44 54.35 61.18 75.10 60.07 64.55 76.97 -5.60%
EY 1.84 1.84 1.63 1.33 1.66 1.55 1.30 5.95%
DY 1.67 1.42 1.42 1.15 1.26 0.91 0.89 11.04%
P/NAPS 3.75 3.53 3.66 4.64 5.30 7.86 9.33 -14.08%

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