[SCICOM] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -17.96%
YoY- -40.4%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 228,720 185,737 170,593 158,110 193,269 203,599 178,106 4.25%
PBT 34,725 30,552 29,532 32,073 48,519 48,293 36,517 -0.83%
Tax -7,869 -8,152 -8,217 -5,911 -4,483 -4,383 194 -
NP 26,856 22,400 21,315 26,162 44,036 43,910 36,711 -5.07%
-
NP to SH 26,860 22,405 21,447 26,434 44,349 44,244 37,168 -5.26%
-
Tax Rate 22.66% 26.68% 27.82% 18.43% 9.24% 9.08% -0.53% -
Total Cost 201,864 163,337 149,278 131,948 149,233 159,689 141,395 6.10%
-
Net Worth 110,190 106,636 103,081 99,527 106,636 95,972 81,754 5.09%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 21,327 17,772 17,772 31,990 31,990 31,990 28,436 -4.67%
Div Payout % 79.40% 79.32% 82.87% 121.02% 72.13% 72.31% 76.51% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 110,190 106,636 103,081 99,527 106,636 95,972 81,754 5.09%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.74% 12.06% 12.49% 16.55% 22.78% 21.57% 20.61% -
ROE 24.38% 21.01% 20.81% 26.56% 41.59% 46.10% 45.46% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 64.35 52.25 47.99 44.48 54.37 57.28 50.11 4.25%
EPS 7.56 6.30 6.03 7.44 12.48 12.45 10.46 -5.26%
DPS 6.00 5.00 5.00 9.00 9.00 9.00 8.00 -4.67%
NAPS 0.31 0.30 0.29 0.28 0.30 0.27 0.23 5.09%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 64.27 52.19 47.94 44.43 54.31 57.21 50.05 4.25%
EPS 7.55 6.30 6.03 7.43 12.46 12.43 10.44 -5.25%
DPS 5.99 4.99 4.99 8.99 8.99 8.99 7.99 -4.68%
NAPS 0.3096 0.2997 0.2897 0.2797 0.2997 0.2697 0.2297 5.09%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.15 0.88 0.875 1.85 1.92 2.14 1.81 -
P/RPS 1.79 1.68 1.82 4.16 3.53 3.74 3.61 -11.02%
P/EPS 15.22 13.96 14.50 24.88 15.39 17.19 17.31 -2.11%
EY 6.57 7.16 6.90 4.02 6.50 5.82 5.78 2.15%
DY 5.22 5.68 5.71 4.86 4.69 4.21 4.42 2.80%
P/NAPS 3.71 2.93 3.02 6.61 6.40 7.93 7.87 -11.77%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 25/11/19 22/11/18 13/11/17 07/11/16 30/11/15 -
Price 1.12 0.915 1.08 1.70 1.87 2.15 2.09 -
P/RPS 1.74 1.75 2.25 3.82 3.44 3.75 4.17 -13.54%
P/EPS 14.82 14.52 17.90 22.86 14.99 17.27 19.99 -4.86%
EY 6.75 6.89 5.59 4.37 6.67 5.79 5.00 5.12%
DY 5.36 5.46 4.63 5.29 4.81 4.19 3.83 5.75%
P/NAPS 3.61 3.05 3.72 6.07 6.23 7.96 9.09 -14.25%

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