[SCICOM] QoQ Quarter Result on 30-Sep-2024 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 114.91%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 58,943 44,496 54,286 62,851 62,366 57,005 56,779 2.51%
PBT 11,441 4,388 8,128 9,521 11,341 8,856 9,410 13.87%
Tax -3,613 -746 -2,124 -2,370 -3,790 -1,546 -2,087 44.03%
NP 7,828 3,642 6,004 7,151 7,551 7,310 7,323 4.53%
-
NP to SH 7,829 3,643 6,006 7,152 7,552 7,311 7,324 4.53%
-
Tax Rate 31.58% 17.00% 26.13% 24.89% 33.42% 17.46% 22.18% -
Total Cost 51,115 40,854 48,282 55,700 54,815 49,695 49,456 2.21%
-
Net Worth 120,993 117,299 117,299 117,299 117,299 117,299 117,299 2.08%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 7,117 4,443 4,443 7,109 7,109 7,109 7,109 0.07%
Div Payout % 90.91% 121.96% 73.98% 99.40% 94.14% 97.24% 97.07% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 120,993 117,299 117,299 117,299 117,299 117,299 117,299 2.08%
NOSH 355,863 355,454 355,454 355,454 355,454 355,454 355,454 0.07%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.28% 8.19% 11.06% 11.38% 12.11% 12.82% 12.90% -
ROE 6.47% 3.11% 5.12% 6.10% 6.44% 6.23% 6.24% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 16.56 12.52 15.27 17.68 17.55 16.04 15.97 2.44%
EPS 2.20 1.02 1.69 2.01 2.12 2.06 2.06 4.46%
DPS 2.00 1.25 1.25 2.00 2.00 2.00 2.00 0.00%
NAPS 0.34 0.33 0.33 0.33 0.33 0.33 0.33 2.00%
Adjusted Per Share Value based on latest NOSH - 355,863
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 16.56 12.50 15.25 17.66 17.53 16.02 15.96 2.48%
EPS 2.20 1.02 1.69 2.01 2.12 2.05 2.06 4.46%
DPS 2.00 1.25 1.25 2.00 2.00 2.00 2.00 0.00%
NAPS 0.34 0.3296 0.3296 0.3296 0.3296 0.3296 0.3296 2.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.78 0.905 1.09 1.11 1.09 1.16 1.08 -
P/RPS 4.71 7.23 7.14 6.28 6.21 7.23 6.76 -21.35%
P/EPS 35.45 88.30 64.51 55.17 51.30 56.40 52.42 -22.89%
EY 2.82 1.13 1.55 1.81 1.95 1.77 1.91 29.56%
DY 2.56 1.38 1.15 1.80 1.83 1.72 1.85 24.10%
P/NAPS 2.29 2.74 3.30 3.36 3.30 3.52 3.27 -21.08%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 30/08/24 30/05/24 23/02/24 30/11/23 25/08/23 29/05/23 -
Price 0.78 0.92 1.07 1.14 1.06 1.14 1.22 -
P/RPS 4.71 7.35 7.01 6.45 6.04 7.11 7.64 -27.50%
P/EPS 35.45 89.77 63.33 56.66 49.89 55.43 59.21 -28.89%
EY 2.82 1.11 1.58 1.76 2.00 1.80 1.69 40.55%
DY 2.56 1.36 1.17 1.75 1.89 1.75 1.64 34.45%
P/NAPS 2.29 2.79 3.24 3.45 3.21 3.45 3.70 -27.31%

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