[SCICOM] YoY Quarter Result on 31-Mar-2018 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -18.09%
YoY- -32.36%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 52,172 44,959 40,562 38,805 48,786 50,228 43,233 3.17%
PBT 8,007 7,369 5,419 8,353 12,094 10,713 8,916 -1.77%
Tax -1,999 -2,297 -1,381 -726 -783 -25 135 -
NP 6,008 5,072 4,038 7,627 11,311 10,688 9,051 -6.59%
-
NP to SH 6,011 5,073 4,083 7,706 11,393 10,764 9,156 -6.76%
-
Tax Rate 24.97% 31.17% 25.48% 8.69% 6.47% 0.23% -1.51% -
Total Cost 46,164 39,887 36,524 31,178 37,475 39,540 34,182 5.13%
-
Net Worth 106,636 103,081 95,972 106,636 103,081 88,863 78,199 5.30%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 5,331 3,554 3,554 7,109 7,109 7,109 7,109 -4.67%
Div Payout % 88.70% 70.07% 87.06% 92.25% 62.40% 66.04% 77.64% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 106,636 103,081 95,972 106,636 103,081 88,863 78,199 5.30%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.52% 11.28% 9.96% 19.65% 23.18% 21.28% 20.94% -
ROE 5.64% 4.92% 4.25% 7.23% 11.05% 12.11% 11.71% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 14.68 12.65 11.41 10.92 13.72 14.13 12.16 3.18%
EPS 1.69 1.43 1.15 2.17 3.21 3.03 2.58 -6.80%
DPS 1.50 1.00 1.00 2.00 2.00 2.00 2.00 -4.67%
NAPS 0.30 0.29 0.27 0.30 0.29 0.25 0.22 5.30%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 14.68 12.65 11.41 10.92 13.72 14.13 12.16 3.18%
EPS 1.69 1.43 1.15 2.17 3.21 3.03 2.58 -6.80%
DPS 1.50 1.00 1.00 2.00 2.00 2.00 2.00 -4.67%
NAPS 0.30 0.29 0.27 0.30 0.29 0.25 0.22 5.30%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.22 0.705 1.09 2.02 2.40 2.39 1.99 -
P/RPS 8.31 5.57 9.55 18.50 17.49 16.91 16.36 -10.66%
P/EPS 72.14 49.40 94.89 93.18 74.88 78.92 77.26 -1.13%
EY 1.39 2.02 1.05 1.07 1.34 1.27 1.29 1.25%
DY 1.23 1.42 0.92 0.99 0.83 0.84 1.01 3.33%
P/NAPS 4.07 2.43 4.04 6.73 8.28 9.56 9.05 -12.45%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/05/20 23/05/19 21/05/18 22/05/17 24/05/16 25/05/15 -
Price 1.12 1.02 0.97 2.01 2.38 2.33 2.10 -
P/RPS 7.63 8.06 8.50 18.41 17.34 16.49 17.27 -12.71%
P/EPS 66.23 71.47 84.45 92.72 74.25 76.94 81.53 -3.40%
EY 1.51 1.40 1.18 1.08 1.35 1.30 1.23 3.47%
DY 1.34 0.98 1.03 1.00 0.84 0.86 0.95 5.89%
P/NAPS 3.73 3.52 3.59 6.70 8.21 9.32 9.55 -14.49%

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