[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 14.68%
YoY- 15.34%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 245,341 251,114 263,114 271,076 265,052 263,380 262,838 -4.50%
PBT 41,936 44,106 47,340 46,496 42,097 41,588 43,678 -2.68%
Tax -9,602 -10,741 -11,938 -10,432 -10,651 -11,089 -12,380 -15.62%
NP 32,334 33,365 35,402 36,064 31,446 30,498 31,298 2.20%
-
NP to SH 32,338 33,369 35,406 36,068 31,452 30,505 31,306 2.19%
-
Tax Rate 22.90% 24.35% 25.22% 22.44% 25.30% 26.66% 28.34% -
Total Cost 213,007 217,749 227,712 235,012 233,606 232,881 231,540 -5.42%
-
Net Worth 117,299 117,299 117,299 117,299 113,745 110,190 113,745 2.07%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 28,436 28,436 28,436 28,436 24,881 23,696 24,881 9.33%
Div Payout % 87.93% 85.22% 80.31% 78.84% 79.11% 77.68% 79.48% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 117,299 117,299 117,299 117,299 113,745 110,190 113,745 2.07%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.18% 13.29% 13.46% 13.30% 11.86% 11.58% 11.91% -
ROE 27.57% 28.45% 30.18% 30.75% 27.65% 27.68% 27.52% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 69.02 70.65 74.02 76.26 74.57 74.10 73.94 -4.49%
EPS 9.10 9.39 9.96 10.16 8.85 8.59 8.80 2.26%
DPS 8.00 8.00 8.00 8.00 7.00 6.67 7.00 9.33%
NAPS 0.33 0.33 0.33 0.33 0.32 0.31 0.32 2.07%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 69.02 70.65 74.02 76.26 74.57 74.10 73.94 -4.49%
EPS 9.10 9.39 9.96 10.16 8.85 8.59 8.80 2.26%
DPS 8.00 8.00 8.00 8.00 7.00 6.67 7.00 9.33%
NAPS 0.33 0.33 0.33 0.33 0.32 0.31 0.32 2.07%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.16 1.08 1.08 1.03 1.05 1.24 1.14 -
P/RPS 1.68 1.53 1.46 1.35 1.41 1.67 1.54 5.98%
P/EPS 12.75 11.50 10.84 10.15 11.87 14.45 12.94 -0.98%
EY 7.84 8.69 9.22 9.85 8.43 6.92 7.73 0.94%
DY 6.90 7.41 7.41 7.77 6.67 5.38 6.14 8.11%
P/NAPS 3.52 3.27 3.27 3.12 3.28 4.00 3.56 -0.75%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 29/05/23 27/02/23 21/11/22 26/08/22 27/05/22 28/02/22 -
Price 1.14 1.22 1.15 1.03 1.00 1.11 1.20 -
P/RPS 1.65 1.73 1.55 1.35 1.34 1.50 1.62 1.23%
P/EPS 12.53 13.00 11.55 10.15 11.30 12.93 13.63 -5.46%
EY 7.98 7.69 8.66 9.85 8.85 7.73 7.34 5.74%
DY 7.02 6.56 6.96 7.77 7.00 6.01 5.83 13.22%
P/NAPS 3.45 3.70 3.48 3.12 3.13 3.58 3.75 -5.42%

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