[SCICOM] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 0.03%
YoY- -7.45%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 265,190 239,313 195,744 176,680 154,809 184,721 207,523 4.16%
PBT 43,928 36,196 31,251 31,208 28,874 45,954 51,216 -2.52%
Tax -10,430 -8,438 -8,079 -9,844 -5,933 -4,620 -5,532 11.14%
NP 33,498 27,758 23,172 21,364 22,941 41,334 45,684 -5.03%
-
NP to SH 33,502 27,763 23,178 21,453 23,179 41,643 46,013 -5.14%
-
Tax Rate 23.74% 23.31% 25.85% 31.54% 20.55% 10.05% 10.80% -
Total Cost 231,692 211,555 172,572 155,316 131,868 143,387 161,839 6.15%
-
Net Worth 117,299 113,745 106,636 103,081 99,527 106,636 99,527 2.77%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 26,659 23,104 17,772 17,772 30,213 31,990 31,990 -2.99%
Div Payout % 79.57% 83.22% 76.68% 82.84% 130.35% 76.82% 69.53% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 117,299 113,745 106,636 103,081 99,527 106,636 99,527 2.77%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 12.63% 11.60% 11.84% 12.09% 14.82% 22.38% 22.01% -
ROE 28.56% 24.41% 21.74% 20.81% 23.29% 39.05% 46.23% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 74.61 67.33 55.07 49.71 43.55 51.97 58.38 4.17%
EPS 9.43 7.81 6.52 6.04 6.52 11.72 12.94 -5.13%
DPS 7.50 6.50 5.00 5.00 8.50 9.00 9.00 -2.99%
NAPS 0.33 0.32 0.30 0.29 0.28 0.30 0.28 2.77%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 74.52 67.25 55.01 49.65 43.50 51.91 58.32 4.16%
EPS 9.41 7.80 6.51 6.03 6.51 11.70 12.93 -5.15%
DPS 7.49 6.49 4.99 4.99 8.49 8.99 8.99 -2.99%
NAPS 0.3296 0.3196 0.2997 0.2897 0.2797 0.2997 0.2797 2.77%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.08 1.14 0.93 1.25 1.05 1.68 2.13 -
P/RPS 1.45 1.69 1.69 2.51 2.41 3.23 3.65 -14.25%
P/EPS 11.46 14.60 14.26 20.71 16.10 14.34 16.45 -5.84%
EY 8.73 6.85 7.01 4.83 6.21 6.97 6.08 6.21%
DY 6.94 5.70 5.38 4.00 8.10 5.36 4.23 8.59%
P/NAPS 3.27 3.56 3.10 4.31 3.75 5.60 7.61 -13.12%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 26/02/21 21/02/20 26/02/19 07/02/18 28/02/17 -
Price 1.15 1.20 1.06 1.06 1.30 1.59 2.20 -
P/RPS 1.54 1.78 1.92 2.13 2.98 3.06 3.77 -13.85%
P/EPS 12.20 15.36 16.26 17.56 19.94 13.57 17.00 -5.37%
EY 8.20 6.51 6.15 5.69 5.02 7.37 5.88 5.69%
DY 6.52 5.42 4.72 4.72 6.54 5.66 4.09 8.07%
P/NAPS 3.48 3.75 3.53 3.66 4.64 5.30 7.86 -12.69%

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