[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -69.27%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 216,196 160,474 108,302 52,499 181,330 138,847 93,888 74.46%
PBT 33,324 26,974 18,967 9,164 30,672 25,757 18,388 48.69%
Tax -7,510 -7,261 -5,262 -2,389 -8,619 -8,099 -5,802 18.78%
NP 25,814 19,713 13,705 6,775 22,053 17,658 12,586 61.49%
-
NP to SH 25,818 19,719 13,708 6,776 22,052 17,655 12,582 61.54%
-
Tax Rate 22.54% 26.92% 27.74% 26.07% 28.10% 31.44% 31.55% -
Total Cost 190,382 140,761 94,597 45,724 159,277 121,189 81,302 76.43%
-
Net Worth 110,190 106,636 106,636 106,636 103,081 103,081 103,081 4.55%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 21,327 15,995 10,663 5,331 17,772 14,218 10,663 58.81%
Div Payout % 82.61% 81.12% 77.79% 78.69% 80.59% 80.53% 84.75% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 110,190 106,636 106,636 106,636 103,081 103,081 103,081 4.55%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.94% 12.28% 12.65% 12.91% 12.16% 12.72% 13.41% -
ROE 23.43% 18.49% 12.85% 6.35% 21.39% 17.13% 12.21% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 60.82 45.15 30.47 14.77 51.01 39.06 26.41 74.47%
EPS 7.26 5.55 3.86 1.91 6.20 4.97 3.54 61.49%
DPS 6.00 4.50 3.00 1.50 5.00 4.00 3.00 58.80%
NAPS 0.31 0.30 0.30 0.30 0.29 0.29 0.29 4.55%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 60.82 45.15 30.47 14.77 51.01 39.06 26.41 74.47%
EPS 7.26 5.55 3.86 1.91 6.20 4.97 3.54 61.49%
DPS 6.00 4.50 3.00 1.50 5.00 4.00 3.00 58.80%
NAPS 0.31 0.30 0.30 0.30 0.29 0.29 0.29 4.55%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.08 1.22 0.93 0.88 0.94 0.705 1.25 -
P/RPS 1.78 2.70 3.05 5.96 1.84 1.80 4.73 -47.90%
P/EPS 14.87 21.99 24.12 46.16 15.15 14.19 35.31 -43.84%
EY 6.73 4.55 4.15 2.17 6.60 7.05 2.83 78.25%
DY 5.56 3.69 3.23 1.70 5.32 5.67 2.40 75.17%
P/NAPS 3.48 4.07 3.10 2.93 3.24 2.43 4.31 -13.30%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 26/02/21 27/11/20 28/08/20 29/05/20 21/02/20 -
Price 1.13 1.12 1.06 0.915 0.915 1.02 1.06 -
P/RPS 1.86 2.48 3.48 6.20 1.79 2.61 4.01 -40.10%
P/EPS 15.56 20.19 27.49 48.00 14.75 20.54 29.95 -35.39%
EY 6.43 4.95 3.64 2.08 6.78 4.87 3.34 54.81%
DY 5.31 4.02 2.83 1.64 5.46 3.92 2.83 52.18%
P/NAPS 3.65 3.73 3.53 3.05 3.16 3.52 3.66 -0.18%

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