[SCICOM] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 3.36%
YoY- 19.78%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 239,001 265,190 239,313 195,744 176,680 154,809 184,721 4.38%
PBT 39,128 43,928 36,196 31,251 31,208 28,874 45,954 -2.64%
Tax -9,793 -10,430 -8,438 -8,079 -9,844 -5,933 -4,620 13.33%
NP 29,335 33,498 27,758 23,172 21,364 22,941 41,334 -5.55%
-
NP to SH 29,339 33,502 27,763 23,178 21,453 23,179 41,643 -5.66%
-
Tax Rate 25.03% 23.74% 23.31% 25.85% 31.54% 20.55% 10.05% -
Total Cost 209,666 231,692 211,555 172,572 155,316 131,868 143,387 6.53%
-
Net Worth 117,299 117,299 113,745 106,636 103,081 99,527 106,636 1.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 28,436 26,659 23,104 17,772 17,772 30,213 31,990 -1.94%
Div Payout % 96.92% 79.57% 83.22% 76.68% 82.84% 130.35% 76.82% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 117,299 117,299 113,745 106,636 103,081 99,527 106,636 1.60%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.27% 12.63% 11.60% 11.84% 12.09% 14.82% 22.38% -
ROE 25.01% 28.56% 24.41% 21.74% 20.81% 23.29% 39.05% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 67.24 74.61 67.33 55.07 49.71 43.55 51.97 4.38%
EPS 8.25 9.43 7.81 6.52 6.04 6.52 11.72 -5.68%
DPS 8.00 7.50 6.50 5.00 5.00 8.50 9.00 -1.94%
NAPS 0.33 0.33 0.32 0.30 0.29 0.28 0.30 1.60%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 67.16 74.52 67.25 55.01 49.65 43.50 51.91 4.38%
EPS 8.24 9.41 7.80 6.51 6.03 6.51 11.70 -5.67%
DPS 7.99 7.49 6.49 4.99 4.99 8.49 8.99 -1.94%
NAPS 0.3296 0.3296 0.3196 0.2997 0.2897 0.2797 0.2997 1.59%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.11 1.08 1.14 0.93 1.25 1.05 1.68 -
P/RPS 1.65 1.45 1.69 1.69 2.51 2.41 3.23 -10.58%
P/EPS 13.45 11.46 14.60 14.26 20.71 16.10 14.34 -1.06%
EY 7.44 8.73 6.85 7.01 4.83 6.21 6.97 1.09%
DY 7.21 6.94 5.70 5.38 4.00 8.10 5.36 5.06%
P/NAPS 3.36 3.27 3.56 3.10 4.31 3.75 5.60 -8.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 27/02/23 28/02/22 26/02/21 21/02/20 26/02/19 07/02/18 -
Price 1.14 1.15 1.20 1.06 1.06 1.30 1.59 -
P/RPS 1.70 1.54 1.78 1.92 2.13 2.98 3.06 -9.32%
P/EPS 13.81 12.20 15.36 16.26 17.56 19.94 13.57 0.29%
EY 7.24 8.20 6.51 6.15 5.69 5.02 7.37 -0.29%
DY 7.02 6.52 5.42 4.72 4.72 6.54 5.66 3.65%
P/NAPS 3.45 3.48 3.75 3.53 3.66 4.64 5.30 -6.90%

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