[SCICOM] QoQ 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- -17.63%
YoY- 24.25%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 55,803 52,499 42,483 44,959 45,796 48,092 42,230 20.31%
PBT 9,803 9,164 4,915 7,369 9,104 9,284 7,401 20.50%
Tax -2,873 -2,389 -520 -2,297 -2,946 -2,856 -2,661 5.21%
NP 6,930 6,775 4,395 5,072 6,158 6,428 4,740 28.66%
-
NP to SH 6,932 6,776 4,397 5,073 6,159 6,423 4,788 27.83%
-
Tax Rate 29.31% 26.07% 10.58% 31.17% 32.36% 30.76% 35.95% -
Total Cost 48,873 45,724 38,088 39,887 39,638 41,664 37,490 19.23%
-
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 5,331 5,331 3,554 3,554 5,331 5,331 3,554 30.87%
Div Payout % 76.92% 78.69% 80.84% 70.07% 86.57% 83.01% 74.24% -
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 12.42% 12.91% 10.35% 11.28% 13.45% 13.37% 11.22% -
ROE 6.50% 6.35% 4.27% 4.92% 5.97% 6.23% 4.81% -
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 15.70 14.77 11.95 12.65 12.88 13.53 11.88 20.32%
EPS 1.95 1.91 1.24 1.43 1.73 1.88 1.35 27.63%
DPS 1.50 1.50 1.00 1.00 1.50 1.50 1.00 30.87%
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 15.70 14.77 11.95 12.65 12.88 13.53 11.88 20.32%
EPS 1.95 1.91 1.24 1.43 1.73 1.88 1.35 27.63%
DPS 1.50 1.50 1.00 1.00 1.50 1.50 1.00 30.87%
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 5.92 5.96 7.86 5.57 9.70 6.47 6.90 -9.66%
P/EPS 47.69 46.16 75.99 49.40 72.14 48.42 60.88 -14.96%
EY 2.10 2.17 1.32 2.02 1.39 2.07 1.64 17.83%
DY 1.61 1.70 1.06 1.42 1.20 1.71 1.22 20.21%
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 6.75 6.20 7.66 8.06 8.23 7.98 7.41 -6.00%
P/EPS 54.35 48.00 73.97 71.47 61.18 59.77 65.33 -11.49%
EY 1.84 2.08 1.35 1.40 1.63 1.67 1.53 13.02%
DY 1.42 1.64 1.09 0.98 1.42 1.39 1.14 15.69%
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