[SCICOM] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -9.33%
YoY- -45.09%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 187,776 192,368 161,160 158,573 156,736 154,636 165,289 8.85%
PBT 36,776 37,136 27,061 26,213 28,482 27,252 37,029 -0.45%
Tax -11,604 -11,424 -7,039 -5,837 -5,994 -6,712 -5,113 72.44%
NP 25,172 25,712 20,022 20,376 22,488 20,540 31,916 -14.59%
-
NP to SH 25,164 25,692 20,209 20,561 22,676 20,740 32,220 -15.15%
-
Tax Rate 31.55% 30.76% 26.01% 22.27% 21.04% 24.63% 13.81% -
Total Cost 162,604 166,656 141,138 138,197 134,248 134,096 133,373 14.08%
-
Net Worth 103,081 103,081 99,527 95,972 99,527 99,527 106,636 -2.22%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 21,327 21,327 19,549 21,327 24,881 28,436 31,990 -23.62%
Div Payout % 84.75% 83.01% 96.74% 103.72% 109.73% 137.11% 99.29% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 103,081 103,081 99,527 95,972 99,527 99,527 106,636 -2.22%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.41% 13.37% 12.42% 12.85% 14.35% 13.28% 19.31% -
ROE 24.41% 24.92% 20.31% 21.42% 22.78% 20.84% 30.21% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 52.83 54.12 45.34 44.61 44.09 43.50 46.50 8.85%
EPS 7.08 7.52 5.69 5.79 6.38 5.84 9.06 -15.12%
DPS 6.00 6.00 5.50 6.00 7.00 8.00 9.00 -23.62%
NAPS 0.29 0.29 0.28 0.27 0.28 0.28 0.30 -2.22%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 52.83 54.12 45.34 44.61 44.09 43.50 46.50 8.85%
EPS 7.08 7.52 5.69 5.79 6.38 5.84 9.06 -15.12%
DPS 6.00 6.00 5.50 6.00 7.00 8.00 9.00 -23.62%
NAPS 0.29 0.29 0.28 0.27 0.28 0.28 0.30 -2.22%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.25 0.875 0.82 1.09 1.05 1.85 1.99 -
P/RPS 2.37 1.62 1.81 2.44 2.38 4.25 4.28 -32.49%
P/EPS 17.66 12.11 14.42 18.84 16.46 31.71 21.95 -13.46%
EY 5.66 8.26 6.93 5.31 6.08 3.15 4.56 15.45%
DY 4.80 6.86 6.71 5.50 6.67 4.32 4.52 4.07%
P/NAPS 4.31 3.02 2.93 4.04 3.75 6.61 6.63 -24.89%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 25/11/19 28/08/19 23/05/19 26/02/19 22/11/18 27/08/18 -
Price 1.06 1.08 0.88 0.97 1.30 1.70 1.90 -
P/RPS 2.01 2.00 1.94 2.17 2.95 3.91 4.09 -37.64%
P/EPS 14.97 14.94 15.48 16.77 20.38 29.14 20.96 -20.04%
EY 6.68 6.69 6.46 5.96 4.91 3.43 4.77 25.09%
DY 5.66 5.56 6.25 6.19 5.38 4.71 4.74 12.51%
P/NAPS 3.66 3.72 3.14 3.59 4.64 6.07 6.33 -30.52%

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