[SCICOM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 40.32%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 108,302 52,499 181,330 138,847 93,888 48,092 161,160 -23.18%
PBT 18,967 9,164 30,672 25,757 18,388 9,284 27,061 -21.01%
Tax -5,262 -2,389 -8,619 -8,099 -5,802 -2,856 -7,039 -17.55%
NP 13,705 6,775 22,053 17,658 12,586 6,428 20,022 -22.24%
-
NP to SH 13,708 6,776 22,052 17,655 12,582 6,423 20,209 -22.70%
-
Tax Rate 27.74% 26.07% 28.10% 31.44% 31.55% 30.76% 26.01% -
Total Cost 94,597 45,724 159,277 121,189 81,302 41,664 141,138 -23.31%
-
Net Worth 106,636 106,636 103,081 103,081 103,081 103,081 99,527 4.68%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,663 5,331 17,772 14,218 10,663 5,331 19,549 -33.11%
Div Payout % 77.79% 78.69% 80.59% 80.53% 84.75% 83.01% 96.74% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 106,636 106,636 103,081 103,081 103,081 103,081 99,527 4.68%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 12.65% 12.91% 12.16% 12.72% 13.41% 13.37% 12.42% -
ROE 12.85% 6.35% 21.39% 17.13% 12.21% 6.23% 20.31% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.47 14.77 51.01 39.06 26.41 13.53 45.34 -23.18%
EPS 3.86 1.91 6.20 4.97 3.54 1.88 5.69 -22.70%
DPS 3.00 1.50 5.00 4.00 3.00 1.50 5.50 -33.11%
NAPS 0.30 0.30 0.29 0.29 0.29 0.29 0.28 4.68%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.47 14.77 51.01 39.06 26.41 13.53 45.34 -23.18%
EPS 3.86 1.91 6.20 4.97 3.54 1.88 5.69 -22.70%
DPS 3.00 1.50 5.00 4.00 3.00 1.50 5.50 -33.11%
NAPS 0.30 0.30 0.29 0.29 0.29 0.29 0.28 4.68%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.93 0.88 0.94 0.705 1.25 0.875 0.82 -
P/RPS 3.05 5.96 1.84 1.80 4.73 6.47 1.81 41.38%
P/EPS 24.12 46.16 15.15 14.19 35.31 48.42 14.42 40.69%
EY 4.15 2.17 6.60 7.05 2.83 2.07 6.93 -28.84%
DY 3.23 1.70 5.32 5.67 2.40 1.71 6.71 -38.44%
P/NAPS 3.10 2.93 3.24 2.43 4.31 3.02 2.93 3.81%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 28/08/20 29/05/20 21/02/20 25/11/19 28/08/19 -
Price 1.06 0.915 0.915 1.02 1.06 1.08 0.88 -
P/RPS 3.48 6.20 1.79 2.61 4.01 7.98 1.94 47.37%
P/EPS 27.49 48.00 14.75 20.54 29.95 59.77 15.48 46.39%
EY 3.64 2.08 6.78 4.87 3.34 1.67 6.46 -31.66%
DY 2.83 1.64 5.46 3.92 2.83 1.39 6.25 -40.89%
P/NAPS 3.53 3.05 3.16 3.52 3.66 3.72 3.14 8.07%

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