[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -76.65%
YoY- -16.25%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 179,503 125,217 62,366 245,341 188,336 131,557 67,769 91.32%
PBT 28,990 20,862 11,341 41,936 33,080 23,670 11,624 83.80%
Tax -8,284 -6,160 -3,790 -9,602 -8,056 -5,969 -2,608 115.93%
NP 20,706 14,702 7,551 32,334 25,024 17,701 9,016 73.98%
-
NP to SH 20,710 14,704 7,552 32,338 25,027 17,703 9,017 73.99%
-
Tax Rate 28.58% 29.53% 33.42% 22.90% 24.35% 25.22% 22.44% -
Total Cost 158,797 110,515 54,815 213,007 163,312 113,856 58,753 93.91%
-
Net Worth 117,299 117,299 117,299 117,299 117,299 117,299 117,299 0.00%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 18,661 14,218 7,109 28,436 21,327 14,218 7,109 90.17%
Div Payout % 90.11% 96.70% 94.14% 87.93% 85.22% 80.31% 78.84% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 117,299 117,299 117,299 117,299 117,299 117,299 117,299 0.00%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 11.54% 11.74% 12.11% 13.18% 13.29% 13.46% 13.30% -
ROE 17.66% 12.54% 6.44% 27.57% 21.34% 15.09% 7.69% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 50.50 35.23 17.55 69.02 52.98 37.01 19.07 91.29%
EPS 5.83 4.14 2.12 9.10 7.04 4.98 2.54 73.91%
DPS 5.25 4.00 2.00 8.00 6.00 4.00 2.00 90.17%
NAPS 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 50.50 35.23 17.55 69.02 52.98 37.01 19.07 91.29%
EPS 5.83 4.14 2.12 9.10 7.04 4.98 2.54 73.91%
DPS 5.25 4.00 2.00 8.00 6.00 4.00 2.00 90.17%
NAPS 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.09 1.11 1.09 1.16 1.08 1.08 1.03 -
P/RPS 2.16 3.15 6.21 1.68 2.04 2.92 5.40 -45.68%
P/EPS 18.71 26.83 51.30 12.75 15.34 21.69 40.60 -40.30%
EY 5.35 3.73 1.95 7.84 6.52 4.61 2.46 67.78%
DY 4.82 3.60 1.83 6.90 5.56 3.70 1.94 83.33%
P/NAPS 3.30 3.36 3.30 3.52 3.27 3.27 3.12 3.80%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 23/02/24 30/11/23 25/08/23 29/05/23 27/02/23 21/11/22 -
Price 1.07 1.14 1.06 1.14 1.22 1.15 1.03 -
P/RPS 2.12 3.24 6.04 1.65 2.30 3.11 5.40 -46.35%
P/EPS 18.36 27.56 49.89 12.53 17.33 23.09 40.60 -41.05%
EY 5.45 3.63 2.00 7.98 5.77 4.33 2.46 69.86%
DY 4.91 3.51 1.89 7.02 4.92 3.48 1.94 85.61%
P/NAPS 3.24 3.45 3.21 3.45 3.70 3.48 3.12 2.54%

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