[SCICOM] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 4.61%
YoY- 14.76%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 255,853 253,257 202,957 181,077 156,566 174,740 206,081 3.66%
PBT 43,986 37,541 31,889 33,158 25,940 42,213 52,597 -2.93%
Tax -10,390 -8,566 -7,781 -10,760 -6,588 -4,563 -6,290 8.72%
NP 33,596 28,975 24,108 22,398 19,352 37,650 46,307 -5.20%
-
NP to SH 33,600 28,978 24,116 22,443 19,556 37,956 46,642 -5.31%
-
Tax Rate 23.62% 22.82% 24.40% 32.45% 25.40% 10.81% 11.96% -
Total Cost 222,257 224,282 178,849 158,679 137,214 137,090 159,774 5.65%
-
Net Worth 117,299 110,190 106,636 103,081 95,972 106,636 103,081 2.17%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 28,436 23,104 19,549 17,772 26,659 31,990 31,990 -1.94%
Div Payout % 84.63% 79.73% 81.07% 79.19% 136.32% 84.28% 68.59% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 117,299 110,190 106,636 103,081 95,972 106,636 103,081 2.17%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 13.13% 11.44% 11.88% 12.37% 12.36% 21.55% 22.47% -
ROE 28.64% 26.30% 22.62% 21.77% 20.38% 35.59% 45.25% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 71.98 71.25 57.10 50.94 44.05 49.16 57.98 3.66%
EPS 9.45 8.15 6.78 6.31 5.50 10.68 13.12 -5.31%
DPS 8.00 6.50 5.50 5.00 7.50 9.00 9.00 -1.94%
NAPS 0.33 0.31 0.30 0.29 0.27 0.30 0.29 2.17%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 71.90 71.17 57.03 50.88 44.00 49.10 57.91 3.67%
EPS 9.44 8.14 6.78 6.31 5.50 10.67 13.11 -5.32%
DPS 7.99 6.49 5.49 4.99 7.49 8.99 8.99 -1.94%
NAPS 0.3296 0.3096 0.2997 0.2897 0.2697 0.2997 0.2897 2.17%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.08 1.24 1.22 0.705 1.09 2.02 2.40 -
P/RPS 1.50 1.74 2.14 1.38 2.47 4.11 4.14 -15.55%
P/EPS 11.43 15.21 17.98 11.17 19.81 18.92 18.29 -7.53%
EY 8.75 6.57 5.56 8.96 5.05 5.29 5.47 8.14%
DY 7.41 5.24 4.51 7.09 6.88 4.46 3.75 12.01%
P/NAPS 3.27 4.00 4.07 2.43 4.04 6.73 8.28 -14.33%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 27/05/22 28/05/21 29/05/20 23/05/19 21/05/18 22/05/17 -
Price 1.22 1.11 1.12 1.02 0.97 2.01 2.38 -
P/RPS 1.69 1.56 1.96 2.00 2.20 4.09 4.11 -13.76%
P/EPS 12.91 13.62 16.51 16.15 17.63 18.82 18.14 -5.50%
EY 7.75 7.34 6.06 6.19 5.67 5.31 5.51 5.84%
DY 6.56 5.86 4.91 4.90 7.73 4.48 3.78 9.61%
P/NAPS 3.70 3.58 3.73 3.52 3.59 6.70 8.21 -12.43%

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