Highlights

[SCICOM] QoQ Quarter Result on 2020-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -13.33%    YoY -     -8.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 42,483 44,959 45,796 48,092 42,230 40,562 39,709 4.61%
  QoQ % -5.51% -1.83% -4.77% 13.88% 4.11% 2.15% -
  Horiz. % 106.99% 113.22% 115.33% 121.11% 106.35% 102.15% 100.00%
PBT 4,915 7,369 9,104 9,284 7,401 5,419 7,428 -24.09%
  QoQ % -33.30% -19.06% -1.94% 25.44% 36.58% -27.05% -
  Horiz. % 66.17% 99.21% 122.56% 124.99% 99.64% 72.95% 100.00%
Tax -520 -2,297 -2,946 -2,856 -2,661 -1,381 -1,319 -46.26%
  QoQ % 77.36% 22.03% -3.15% -7.33% -92.69% -4.70% -
  Horiz. % 39.42% 174.15% 223.35% 216.53% 201.74% 104.70% 100.00%
NP 4,395 5,072 6,158 6,428 4,740 4,038 6,109 -19.73%
  QoQ % -13.35% -17.64% -4.20% 35.61% 17.38% -33.90% -
  Horiz. % 71.94% 83.03% 100.80% 105.22% 77.59% 66.10% 100.00%
NP to SH 4,397 5,073 6,159 6,423 4,788 4,083 6,153 -20.09%
  QoQ % -13.33% -17.63% -4.11% 34.15% 17.27% -33.64% -
  Horiz. % 71.46% 82.45% 100.10% 104.39% 77.82% 66.36% 100.00%
Tax Rate 10.58 % 31.17 % 32.36 % 30.76 % 35.95 % 25.48 % 17.76 % -29.22%
  QoQ % -66.06% -3.68% 5.20% -14.44% 41.09% 43.47% -
  Horiz. % 59.57% 175.51% 182.21% 173.20% 202.42% 143.47% 100.00%
Total Cost 38,088 39,887 39,638 41,664 37,490 36,524 33,600 8.73%
  QoQ % -4.51% 0.63% -4.86% 11.13% 2.64% 8.70% -
  Horiz. % 113.36% 118.71% 117.97% 124.00% 111.58% 108.70% 100.00%
Net Worth 103,081 103,081 103,081 103,081 99,527 95,972 99,527 2.37%
  QoQ % 0.00% 0.00% 0.00% 3.57% 3.70% -3.57% -
  Horiz. % 103.57% 103.57% 103.57% 103.57% 100.00% 96.43% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 3,554 3,554 5,331 5,331 3,554 3,554 5,331 -23.70%
  QoQ % 0.00% -33.33% 0.00% 50.00% 0.00% -33.33% -
  Horiz. % 66.67% 66.67% 100.00% 100.00% 66.67% 66.67% 100.00%
Div Payout % 80.84 % 70.07 % 86.57 % 83.01 % 74.24 % 87.06 % 86.65 % -4.53%
  QoQ % 15.37% -19.06% 4.29% 11.81% -14.73% 0.47% -
  Horiz. % 93.29% 80.87% 99.91% 95.80% 85.68% 100.47% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 103,081 103,081 103,081 103,081 99,527 95,972 99,527 2.37%
  QoQ % 0.00% 0.00% 0.00% 3.57% 3.70% -3.57% -
  Horiz. % 103.57% 103.57% 103.57% 103.57% 100.00% 96.43% 100.00%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 -
  QoQ % 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%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.35 % 11.28 % 13.45 % 13.37 % 11.22 % 9.96 % 15.38 % -23.23%
  QoQ % -8.24% -16.13% 0.60% 19.16% 12.65% -35.24% -
  Horiz. % 67.30% 73.34% 87.45% 86.93% 72.95% 64.76% 100.00%
ROE 4.27 % 4.92 % 5.97 % 6.23 % 4.81 % 4.25 % 6.18 % -21.86%
  QoQ % -13.21% -17.59% -4.17% 29.52% 13.18% -31.23% -
  Horiz. % 69.09% 79.61% 96.60% 100.81% 77.83% 68.77% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.95 12.65 12.88 13.53 11.88 11.41 11.17 4.61%
  QoQ % -5.53% -1.79% -4.80% 13.89% 4.12% 2.15% -
  Horiz. % 106.98% 113.25% 115.31% 121.13% 106.36% 102.15% 100.00%
EPS 1.24 1.43 1.73 1.88 1.35 1.15 1.73 -19.93%
  QoQ % -13.29% -17.34% -7.98% 39.26% 17.39% -33.53% -
  Horiz. % 71.68% 82.66% 100.00% 108.67% 78.03% 66.47% 100.00%
DPS 1.00 1.00 1.50 1.50 1.00 1.00 1.50 -23.70%
  QoQ % 0.00% -33.33% 0.00% 50.00% 0.00% -33.33% -
  Horiz. % 66.67% 66.67% 100.00% 100.00% 66.67% 66.67% 100.00%
NAPS 0.2900 0.2900 0.2900 0.2900 0.2800 0.2700 0.2800 2.37%
  QoQ % 0.00% 0.00% 0.00% 3.57% 3.70% -3.57% -
  Horiz. % 103.57% 103.57% 103.57% 103.57% 100.00% 96.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.95 12.65 12.88 13.53 11.88 11.41 11.17 4.61%
  QoQ % -5.53% -1.79% -4.80% 13.89% 4.12% 2.15% -
  Horiz. % 106.98% 113.25% 115.31% 121.13% 106.36% 102.15% 100.00%
EPS 1.24 1.43 1.73 1.88 1.35 1.15 1.73 -19.93%
  QoQ % -13.29% -17.34% -7.98% 39.26% 17.39% -33.53% -
  Horiz. % 71.68% 82.66% 100.00% 108.67% 78.03% 66.47% 100.00%
DPS 1.00 1.00 1.50 1.50 1.00 1.00 1.50 -23.70%
  QoQ % 0.00% -33.33% 0.00% 50.00% 0.00% -33.33% -
  Horiz. % 66.67% 66.67% 100.00% 100.00% 66.67% 66.67% 100.00%
NAPS 0.2900 0.2900 0.2900 0.2900 0.2800 0.2700 0.2800 2.37%
  QoQ % 0.00% 0.00% 0.00% 3.57% 3.70% -3.57% -
  Horiz. % 103.57% 103.57% 103.57% 103.57% 100.00% 96.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.9400 0.7050 1.2500 0.8750 0.8200 1.0900 1.0500 -
P/RPS 7.86 5.57 9.70 6.47 6.90 9.55 9.40 -11.25%
  QoQ % 41.11% -42.58% 49.92% -6.23% -27.75% 1.60% -
  Horiz. % 83.62% 59.26% 103.19% 68.83% 73.40% 101.60% 100.00%
P/EPS 75.99 49.40 72.14 48.42 60.88 94.89 60.66 16.22%
  QoQ % 53.83% -31.52% 48.99% -20.47% -35.84% 56.43% -
  Horiz. % 125.27% 81.44% 118.93% 79.82% 100.36% 156.43% 100.00%
EY 1.32 2.02 1.39 2.07 1.64 1.05 1.65 -13.83%
  QoQ % -34.65% 45.32% -32.85% 26.22% 56.19% -36.36% -
  Horiz. % 80.00% 122.42% 84.24% 125.45% 99.39% 63.64% 100.00%
DY 1.06 1.42 1.20 1.71 1.22 0.92 1.43 -18.11%
  QoQ % -25.35% 18.33% -29.82% 40.16% 32.61% -35.66% -
  Horiz. % 74.13% 99.30% 83.92% 119.58% 85.31% 64.34% 100.00%
P/NAPS 3.24 2.43 4.31 3.02 2.93 4.04 3.75 -9.29%
  QoQ % 33.33% -43.62% 42.72% 3.07% -27.48% 7.73% -
  Horiz. % 86.40% 64.80% 114.93% 80.53% 78.13% 107.73% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 21/02/20 25/11/19 28/08/19 23/05/19 26/02/19 -
Price 0.9150 1.0200 1.0600 1.0800 0.8800 0.9700 1.3000 -
P/RPS 7.66 8.06 8.23 7.98 7.41 8.50 11.64 -24.36%
  QoQ % -4.96% -2.07% 3.13% 7.69% -12.82% -26.98% -
  Horiz. % 65.81% 69.24% 70.70% 68.56% 63.66% 73.02% 100.00%
P/EPS 73.97 71.47 61.18 59.77 65.33 84.45 75.10 -1.01%
  QoQ % 3.50% 16.82% 2.36% -8.51% -22.64% 12.45% -
  Horiz. % 98.50% 95.17% 81.46% 79.59% 86.99% 112.45% 100.00%
EY 1.35 1.40 1.63 1.67 1.53 1.18 1.33 1.00%
  QoQ % -3.57% -14.11% -2.40% 9.15% 29.66% -11.28% -
  Horiz. % 101.50% 105.26% 122.56% 125.56% 115.04% 88.72% 100.00%
DY 1.09 0.98 1.42 1.39 1.14 1.03 1.15 -3.51%
  QoQ % 11.22% -30.99% 2.16% 21.93% 10.68% -10.43% -
  Horiz. % 94.78% 85.22% 123.48% 120.87% 99.13% 89.57% 100.00%
P/NAPS 3.16 3.52 3.66 3.72 3.14 3.59 4.64 -22.61%
  QoQ % -10.23% -3.83% -1.61% 18.47% -12.53% -22.63% -
  Horiz. % 68.10% 75.86% 78.88% 80.17% 67.67% 77.37% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.180.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4150.00 
 BTECH 0.4550.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS