[SCICOM] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 3.45%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 228,720 216,196 202,957 195,744 185,737 181,330 181,077 16.83%
PBT 34,725 33,324 31,889 31,251 30,552 30,672 33,158 3.12%
Tax -7,869 -7,510 -7,781 -8,079 -8,152 -8,619 -10,760 -18.81%
NP 26,856 25,814 24,108 23,172 22,400 22,053 22,398 12.85%
-
NP to SH 26,860 25,818 24,116 23,178 22,405 22,052 22,443 12.71%
-
Tax Rate 22.66% 22.54% 24.40% 25.85% 26.68% 28.10% 32.45% -
Total Cost 201,864 190,382 178,849 172,572 163,337 159,277 158,679 17.38%
-
Net Worth 110,190 110,190 106,636 106,636 106,636 103,081 103,081 4.54%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 21,327 21,327 19,549 17,772 17,772 17,772 17,772 12.91%
Div Payout % 79.40% 82.61% 81.07% 76.68% 79.32% 80.59% 79.19% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 110,190 110,190 106,636 106,636 106,636 103,081 103,081 4.54%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.74% 11.94% 11.88% 11.84% 12.06% 12.16% 12.37% -
ROE 24.38% 23.43% 22.62% 21.74% 21.01% 21.39% 21.77% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 64.35 60.82 57.10 55.07 52.25 51.01 50.94 16.84%
EPS 7.56 7.26 6.78 6.52 6.30 6.20 6.31 12.79%
DPS 6.00 6.00 5.50 5.00 5.00 5.00 5.00 12.91%
NAPS 0.31 0.31 0.30 0.30 0.30 0.29 0.29 4.54%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 64.35 60.82 57.10 55.07 52.25 51.01 50.94 16.84%
EPS 7.56 7.26 6.78 6.52 6.30 6.20 6.31 12.79%
DPS 6.00 6.00 5.50 5.00 5.00 5.00 5.00 12.91%
NAPS 0.31 0.31 0.30 0.30 0.30 0.29 0.29 4.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.15 1.08 1.22 0.93 0.88 0.94 0.705 -
P/RPS 1.79 1.78 2.14 1.69 1.68 1.84 1.38 18.91%
P/EPS 15.22 14.87 17.98 14.26 13.96 15.15 11.17 22.88%
EY 6.57 6.73 5.56 7.01 7.16 6.60 8.96 -18.66%
DY 5.22 5.56 4.51 5.38 5.68 5.32 7.09 -18.44%
P/NAPS 3.71 3.48 4.07 3.10 2.93 3.24 2.43 32.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 28/05/21 26/02/21 27/11/20 28/08/20 29/05/20 -
Price 1.12 1.13 1.12 1.06 0.915 0.915 1.02 -
P/RPS 1.74 1.86 1.96 1.92 1.75 1.79 2.00 -8.85%
P/EPS 14.82 15.56 16.51 16.26 14.52 14.75 16.15 -5.56%
EY 6.75 6.43 6.06 6.15 6.89 6.78 6.19 5.93%
DY 5.36 5.31 4.91 4.72 5.46 5.46 4.90 6.15%
P/NAPS 3.61 3.65 3.73 3.53 3.05 3.16 3.52 1.69%

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