[SCICOM] QoQ TTM 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- 1.14%
YoY- -20.22%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 220,576 223,999 236,508 239,001 239,938 245,341 255,853 -9.39%
PBT 33,478 33,378 37,846 39,128 41,653 41,936 43,986 -16.59%
Tax -8,853 -9,030 -9,830 -9,793 -10,784 -9,602 -10,390 -10.09%
NP 24,625 24,348 28,016 29,335 30,869 32,334 33,596 -18.65%
-
NP to SH 24,630 24,353 28,021 29,339 30,873 32,338 33,600 -18.65%
-
Tax Rate 26.44% 27.05% 25.97% 25.03% 25.89% 22.90% 23.62% -
Total Cost 195,951 199,651 208,492 209,666 209,069 213,007 222,257 -8.03%
-
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 23,112 23,104 25,770 28,436 28,436 28,436 28,436 -12.87%
Div Payout % 93.84% 94.87% 91.97% 96.92% 92.11% 87.93% 84.63% -
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 11.16% 10.87% 11.85% 12.27% 12.87% 13.18% 13.13% -
ROE 20.36% 20.76% 23.89% 25.01% 26.32% 27.57% 28.64% -
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 61.98 63.02 66.54 67.24 67.50 69.02 71.98 -9.46%
EPS 6.92 6.85 7.88 8.25 8.69 9.10 9.45 -18.71%
DPS 6.50 6.50 7.25 8.00 8.00 8.00 8.00 -12.89%
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 61.98 62.95 66.46 67.16 67.42 68.94 71.90 -9.39%
EPS 6.92 6.84 7.87 8.24 8.68 9.09 9.44 -18.65%
DPS 6.50 6.49 7.24 7.99 7.99 7.99 7.99 -12.82%
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 1.26 1.44 1.64 1.65 1.61 1.68 1.50 -10.94%
P/EPS 11.27 13.21 13.83 13.45 12.55 12.75 11.43 -0.93%
EY 8.87 7.57 7.23 7.44 7.97 7.84 8.75 0.90%
DY 8.33 7.18 6.65 7.21 7.34 6.90 7.41 8.09%
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 1.26 1.46 1.61 1.70 1.57 1.65 1.69 -17.73%
P/EPS 11.27 13.43 13.57 13.81 12.20 12.53 12.91 -8.63%
EY 8.87 7.45 7.37 7.24 8.19 7.98 7.75 9.38%
DY 8.33 7.07 6.78 7.02 7.55 7.02 6.56 17.21%
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