[SCICOM] YoY Quarter Result on 31-Mar-2022 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -7.77%
YoY- 20.21%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 54,286 56,779 66,116 52,172 44,959 40,562 38,805 5.74%
PBT 8,128 9,410 9,352 8,007 7,369 5,419 8,353 -0.45%
Tax -2,124 -2,087 -2,127 -1,999 -2,297 -1,381 -726 19.57%
NP 6,004 7,323 7,225 6,008 5,072 4,038 7,627 -3.90%
-
NP to SH 6,006 7,324 7,226 6,011 5,073 4,083 7,706 -4.06%
-
Tax Rate 26.13% 22.18% 22.74% 24.97% 31.17% 25.48% 8.69% -
Total Cost 48,282 49,456 58,891 46,164 39,887 36,524 31,178 7.55%
-
Net Worth 117,299 117,299 110,190 106,636 103,081 95,972 106,636 1.59%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 4,443 7,109 5,331 5,331 3,554 3,554 7,109 -7.52%
Div Payout % 73.98% 97.07% 73.79% 88.70% 70.07% 87.06% 92.25% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 117,299 117,299 110,190 106,636 103,081 95,972 106,636 1.59%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.06% 12.90% 10.93% 11.52% 11.28% 9.96% 19.65% -
ROE 5.12% 6.24% 6.56% 5.64% 4.92% 4.25% 7.23% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.27 15.97 18.60 14.68 12.65 11.41 10.92 5.74%
EPS 1.69 2.06 2.03 1.69 1.43 1.15 2.17 -4.07%
DPS 1.25 2.00 1.50 1.50 1.00 1.00 2.00 -7.52%
NAPS 0.33 0.33 0.31 0.30 0.29 0.27 0.30 1.59%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.25 15.96 18.58 14.66 12.63 11.40 10.90 5.75%
EPS 1.69 2.06 2.03 1.69 1.43 1.15 2.17 -4.07%
DPS 1.25 2.00 1.50 1.50 1.00 1.00 2.00 -7.52%
NAPS 0.3296 0.3296 0.3096 0.2997 0.2897 0.2697 0.2997 1.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.09 1.08 1.24 1.22 0.705 1.09 2.02 -
P/RPS 7.14 6.76 6.67 8.31 5.57 9.55 18.50 -14.66%
P/EPS 64.51 52.42 61.00 72.14 49.40 94.89 93.18 -5.93%
EY 1.55 1.91 1.64 1.39 2.02 1.05 1.07 6.36%
DY 1.15 1.85 1.21 1.23 1.42 0.92 0.99 2.52%
P/NAPS 3.30 3.27 4.00 4.07 2.43 4.04 6.73 -11.18%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 27/05/22 28/05/21 29/05/20 23/05/19 21/05/18 -
Price 1.07 1.22 1.11 1.12 1.02 0.97 2.01 -
P/RPS 7.01 7.64 5.97 7.63 8.06 8.50 18.41 -14.85%
P/EPS 63.33 59.21 54.60 66.23 71.47 84.45 92.72 -6.15%
EY 1.58 1.69 1.83 1.51 1.40 1.18 1.08 6.54%
DY 1.17 1.64 1.35 1.34 0.98 1.03 1.00 2.64%
P/NAPS 3.24 3.70 3.58 3.73 3.52 3.59 6.70 -11.39%

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