[SCICOM] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 6.13%
YoY- -18.87%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 267,798 228,720 185,737 170,593 158,110 193,269 203,599 4.67%
PBT 43,156 34,725 30,552 29,532 32,073 48,519 48,293 -1.85%
Tax -10,511 -7,869 -8,152 -8,217 -5,911 -4,483 -4,383 15.68%
NP 32,645 26,856 22,400 21,315 26,162 44,036 43,910 -4.81%
-
NP to SH 32,651 26,860 22,405 21,447 26,434 44,349 44,244 -4.93%
-
Tax Rate 24.36% 22.66% 26.68% 27.82% 18.43% 9.24% 9.08% -
Total Cost 235,153 201,864 163,337 149,278 131,948 149,233 159,689 6.65%
-
Net Worth 117,299 110,190 106,636 103,081 99,527 106,636 95,972 3.39%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 26,659 21,327 17,772 17,772 31,990 31,990 31,990 -2.99%
Div Payout % 81.65% 79.40% 79.32% 82.87% 121.02% 72.13% 72.31% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 117,299 110,190 106,636 103,081 99,527 106,636 95,972 3.39%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 12.19% 11.74% 12.06% 12.49% 16.55% 22.78% 21.57% -
ROE 27.84% 24.38% 21.01% 20.81% 26.56% 41.59% 46.10% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 75.34 64.35 52.25 47.99 44.48 54.37 57.28 4.67%
EPS 9.19 7.56 6.30 6.03 7.44 12.48 12.45 -4.93%
DPS 7.50 6.00 5.00 5.00 9.00 9.00 9.00 -2.99%
NAPS 0.33 0.31 0.30 0.29 0.28 0.30 0.27 3.39%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 75.25 64.27 52.19 47.94 44.43 54.31 57.21 4.67%
EPS 9.18 7.55 6.30 6.03 7.43 12.46 12.43 -4.92%
DPS 7.49 5.99 4.99 4.99 8.99 8.99 8.99 -2.99%
NAPS 0.3296 0.3096 0.2997 0.2897 0.2797 0.2997 0.2697 3.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.03 1.15 0.88 0.875 1.85 1.92 2.14 -
P/RPS 1.37 1.79 1.68 1.82 4.16 3.53 3.74 -15.40%
P/EPS 11.21 15.22 13.96 14.50 24.88 15.39 17.19 -6.87%
EY 8.92 6.57 7.16 6.90 4.02 6.50 5.82 7.37%
DY 7.28 5.22 5.68 5.71 4.86 4.69 4.21 9.55%
P/NAPS 3.12 3.71 2.93 3.02 6.61 6.40 7.93 -14.39%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 26/11/21 27/11/20 25/11/19 22/11/18 13/11/17 07/11/16 -
Price 1.03 1.12 0.915 1.08 1.70 1.87 2.15 -
P/RPS 1.37 1.74 1.75 2.25 3.82 3.44 3.75 -15.44%
P/EPS 11.21 14.82 14.52 17.90 22.86 14.99 17.27 -6.94%
EY 8.92 6.75 6.89 5.59 4.37 6.67 5.79 7.46%
DY 7.28 5.36 5.46 4.63 5.29 4.81 4.19 9.63%
P/NAPS 3.12 3.61 3.05 3.72 6.07 6.23 7.96 -14.44%

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