[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 100.22%
YoY- 14.19%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 67,769 265,052 197,535 131,419 65,023 216,196 160,474 -43.68%
PBT 11,624 42,097 31,191 21,839 10,565 33,324 26,974 -42.91%
Tax -2,608 -10,651 -8,317 -6,190 -2,748 -7,510 -7,261 -49.43%
NP 9,016 31,446 22,874 15,649 7,817 25,814 19,713 -40.60%
-
NP to SH 9,017 31,452 22,879 15,653 7,818 25,818 19,719 -40.61%
-
Tax Rate 22.44% 25.30% 26.66% 28.34% 26.01% 22.54% 26.92% -
Total Cost 58,753 233,606 174,661 115,770 57,206 190,382 140,761 -44.11%
-
Net Worth 117,299 113,745 110,190 113,745 110,190 110,190 106,636 6.55%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 7,109 24,881 17,772 12,440 5,331 21,327 15,995 -41.73%
Div Payout % 78.84% 79.11% 77.68% 79.48% 68.20% 82.61% 81.12% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 117,299 113,745 110,190 113,745 110,190 110,190 106,636 6.55%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.30% 11.86% 11.58% 11.91% 12.02% 11.94% 12.28% -
ROE 7.69% 27.65% 20.76% 13.76% 7.09% 23.43% 18.49% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.07 74.57 55.57 36.97 18.29 60.82 45.15 -43.67%
EPS 2.54 8.85 6.44 4.40 2.20 7.26 5.55 -40.58%
DPS 2.00 7.00 5.00 3.50 1.50 6.00 4.50 -41.73%
NAPS 0.33 0.32 0.31 0.32 0.31 0.31 0.30 6.55%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.07 74.57 55.57 36.97 18.29 60.82 45.15 -43.67%
EPS 2.54 8.85 6.44 4.40 2.20 7.26 5.55 -40.58%
DPS 2.00 7.00 5.00 3.50 1.50 6.00 4.50 -41.73%
NAPS 0.33 0.32 0.31 0.32 0.31 0.31 0.30 6.55%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.03 1.05 1.24 1.14 1.15 1.08 1.22 -
P/RPS 5.40 1.41 2.23 3.08 6.29 1.78 2.70 58.67%
P/EPS 40.60 11.87 19.26 25.89 52.29 14.87 21.99 50.44%
EY 2.46 8.43 5.19 3.86 1.91 6.73 4.55 -33.60%
DY 1.94 6.67 4.03 3.07 1.30 5.56 3.69 -34.83%
P/NAPS 3.12 3.28 4.00 3.56 3.71 3.48 4.07 -16.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 26/08/22 27/05/22 28/02/22 26/11/21 27/08/21 28/05/21 -
Price 1.03 1.00 1.11 1.20 1.12 1.13 1.12 -
P/RPS 5.40 1.34 2.00 3.25 6.12 1.86 2.48 67.91%
P/EPS 40.60 11.30 17.25 27.25 50.92 15.56 20.19 59.24%
EY 2.46 8.85 5.80 3.67 1.96 6.43 4.95 -37.23%
DY 1.94 7.00 4.50 2.92 1.34 5.31 4.02 -38.44%
P/NAPS 3.12 3.13 3.58 3.75 3.61 3.65 3.73 -11.21%

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