[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

Scicom Quarterly Announcement 30 Sep 2018.pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	228,720	185,737	170,593	158,110	193,269	203,599	178,106	4.25%
YoY %	23.14%	8.88%	7.90%	-18.19%	-5.07%	14.31%	-	-
Horiz. %	128.42%	104.28%	95.78%	88.77%	108.51%	114.31%	100.00%	-
PBT	34,725	30,552	29,532	32,073	48,519	48,293	36,517	-0.83%
YoY %	13.66%	3.45%	-7.92%	-33.90%	0.47%	32.25%	-	-
Horiz. %	95.09%	83.67%	80.87%	87.83%	132.87%	132.25%	100.00%	-
Tax	-7,869	-8,152	-8,217	-5,911	-4,483	-4,383	194	-
YoY %	3.47%	0.79%	-39.01%	-31.85%	-2.28%	-2,359.28%	-	-
Horiz. %	-4,056.19%	-4,202.06%	-4,235.57%	-3,046.91%	-2,310.82%	-2,259.28%	100.00%	-
NP	26,856	22,400	21,315	26,162	44,036	43,910	36,711	-5.07%
YoY %	19.89%	5.09%	-18.53%	-40.59%	0.29%	19.61%	-	-
Horiz. %	73.16%	61.02%	58.06%	71.26%	119.95%	119.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,860	22,405	21,447	26,434	44,349	44,244	37,168	-5.26%
YoY %	19.88%	4.47%	-18.87%	-40.40%	0.24%	19.04%	-	-
Horiz. %	72.27%	60.28%	57.70%	71.12%	119.32%	119.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.66%	26.68%	27.82%	18.43%	9.24%	9.08%	-0.53%	-
YoY %	-15.07%	-4.10%	50.95%	99.46%	1.76%	1,813.21%	-	-
Horiz. %	-4,275.47%	-5,033.96%	-5,249.06%	-3,477.36%	-1,743.40%	-1,713.21%	100.00%	-
Total Cost	201,864	163,337	149,278	131,948	149,233	159,689	141,395	6.10%
YoY %	23.59%	9.42%	13.13%	-11.58%	-6.55%	12.94%	-	-
Horiz. %	142.77%	115.52%	105.58%	93.32%	105.54%	112.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	110,190	106,636	103,081	99,527	106,636	95,972	81,754	5.09%
YoY %	3.33%	3.45%	3.57%	-6.67%	11.11%	17.39%	-	-
Horiz. %	134.78%	130.44%	126.09%	121.74%	130.44%	117.39%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	21,327	17,772	17,772	31,990	31,990	31,990	28,436	-4.67%
YoY %	20.00%	0.00%	-44.45%	0.00%	0.00%	12.50%	-	-
Horiz. %	75.00%	62.50%	62.50%	112.50%	112.50%	112.50%	100.00%	-
Div Payout %	79.40%	79.32%	82.87%	121.02%	72.13%	72.31%	76.51%	-
YoY %	0.10%	-4.28%	-31.52%	67.78%	-0.25%	-5.49%	-	-
Horiz. %	103.78%	103.67%	108.31%	158.18%	94.28%	94.51%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	110,190	106,636	103,081	99,527	106,636	95,972	81,754	5.09%
YoY %	3.33%	3.45%	3.57%	-6.67%	11.11%	17.39%	-	-
Horiz. %	134.78%	130.44%	126.09%	121.74%	130.44%	117.39%	100.00%	-
NOSH	355,454	355,454	355,454	355,454	355,454	355,454	355,454	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	11.74%	12.06%	12.49%	16.55%	22.78%	21.57%	20.61%	-
YoY %	-2.65%	-3.44%	-24.53%	-27.35%	5.61%	4.66%	-	-
Horiz. %	56.96%	58.52%	60.60%	80.30%	110.53%	104.66%	100.00%	-
ROE	24.38%	21.01%	20.81%	26.56%	41.59%	46.10%	45.46%	-
YoY %	16.04%	0.96%	-21.65%	-36.14%	-9.78%	1.41%	-	-
Horiz. %	53.63%	46.22%	45.78%	58.42%	91.49%	101.41%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	64.35	52.25	47.99	44.48	54.37	57.28	50.11	4.25%
YoY %	23.16%	8.88%	7.89%	-18.19%	-5.08%	14.31%	-	-
Horiz. %	128.42%	104.27%	95.77%	88.76%	108.50%	114.31%	100.00%	-
EPS	7.56	6.30	6.03	7.44	12.48	12.45	10.46	-5.26%
YoY %	20.00%	4.48%	-18.95%	-40.38%	0.24%	19.02%	-	-
Horiz. %	72.28%	60.23%	57.65%	71.13%	119.31%	119.02%	100.00%	-
DPS	6.00	5.00	5.00	9.00	9.00	9.00	8.00	-4.67%
YoY %	20.00%	0.00%	-44.44%	0.00%	0.00%	12.50%	-	-
Horiz. %	75.00%	62.50%	62.50%	112.50%	112.50%	112.50%	100.00%	-
NAPS	0.31	0.30	0.29	0.28	0.30	0.27	0.23	5.09%
YoY %	3.33%	3.45%	3.57%	-6.67%	11.11%	17.39%	-	-
Horiz. %	134.78%	130.43%	126.09%	121.74%	130.43%	117.39%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 355,454
RPS	64.35	52.25	47.99	44.48	54.37	57.28	50.11	4.25%
YoY %	23.16%	8.88%	7.89%	-18.19%	-5.08%	14.31%	-	-
Horiz. %	128.42%	104.27%	95.77%	88.76%	108.50%	114.31%	100.00%	-
EPS	7.56	6.30	6.03	7.44	12.48	12.45	10.46	-5.26%
YoY %	20.00%	4.48%	-18.95%	-40.38%	0.24%	19.02%	-	-
Horiz. %	72.28%	60.23%	57.65%	71.13%	119.31%	119.02%	100.00%	-
DPS	6.00	5.00	5.00	9.00	9.00	9.00	8.00	-4.67%
YoY %	20.00%	0.00%	-44.44%	0.00%	0.00%	12.50%	-	-
Horiz. %	75.00%	62.50%	62.50%	112.50%	112.50%	112.50%	100.00%	-
NAPS	0.31	0.30	0.29	0.28	0.30	0.27	0.23	5.09%
YoY %	3.33%	3.45%	3.57%	-6.67%	11.11%	17.39%	-	-
Horiz. %	134.78%	130.43%	126.09%	121.74%	130.43%	117.39%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	6.55%	-7.69%	-56.25%	17.85%	-5.61%	3.60%	-	-
Horiz. %	49.58%	46.54%	50.42%	115.24%	97.78%	103.60%	100.00%	-
P/EPS	15.22	13.96	14.50	24.88	15.39	17.19	17.31	-2.11%
YoY %	9.03%	-3.72%	-41.72%	61.66%	-10.47%	-0.69%	-	-
Horiz. %	87.93%	80.65%	83.77%	143.73%	88.91%	99.31%	100.00%	-
EY	6.57	7.16	6.90	4.02	6.50	5.82	5.78	2.15%
YoY %	-8.24%	3.77%	71.64%	-38.15%	11.68%	0.69%	-	-
Horiz. %	113.67%	123.88%	119.38%	69.55%	112.46%	100.69%	100.00%	-
DY	5.22	5.68	5.71	4.86	4.69	4.21	4.42	2.80%
YoY %	-8.10%	-0.53%	17.49%	3.62%	11.40%	-4.75%	-	-
Horiz. %	118.10%	128.51%	129.19%	109.95%	106.11%	95.25%	100.00%	-
P/NAPS	3.71	2.93	3.02	6.61	6.40	7.93	7.87	-11.77%
YoY %	26.62%	-2.98%	-54.31%	3.28%	-19.29%	0.76%	-	-
Horiz. %	47.14%	37.23%	38.37%	83.99%	81.32%	100.76%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-0.57%	-22.22%	-41.10%	11.05%	-8.27%	-10.07%	-	-
Horiz. %	41.73%	41.97%	53.96%	91.61%	82.49%	89.93%	100.00%	-
P/EPS	14.82	14.52	17.90	22.86	14.99	17.27	19.99	-4.86%
YoY %	2.07%	-18.88%	-21.70%	52.50%	-13.20%	-13.61%	-	-
Horiz. %	74.14%	72.64%	89.54%	114.36%	74.99%	86.39%	100.00%	-
EY	6.75	6.89	5.59	4.37	6.67	5.79	5.00	5.12%
YoY %	-2.03%	23.26%	27.92%	-34.48%	15.20%	15.80%	-	-
Horiz. %	135.00%	137.80%	111.80%	87.40%	133.40%	115.80%	100.00%	-
DY	5.36	5.46	4.63	5.29	4.81	4.19	3.83	5.75%
YoY %	-1.83%	17.93%	-12.48%	9.98%	14.80%	9.40%	-	-
Horiz. %	139.95%	142.56%	120.89%	138.12%	125.59%	109.40%	100.00%	-
P/NAPS	3.61	3.05	3.72	6.07	6.23	7.96	9.09	-14.25%
YoY %	18.36%	-18.01%	-38.71%	-2.57%	-21.73%	-12.43%	-	-
Horiz. %	39.71%	33.55%	40.92%	66.78%	68.54%	87.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos