[SCICOM] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -4.1%
YoY- 11.69%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 239,337 251,114 263,380 213,965 185,129 158,573 170,204 5.84%
PBT 38,653 44,106 41,588 35,965 34,342 26,213 40,998 -0.97%
Tax -11,045 -10,741 -11,089 -9,681 -10,798 -5,837 -3,870 19.08%
NP 27,608 33,365 30,498 26,284 23,544 20,376 37,128 -4.81%
-
NP to SH 27,613 33,369 30,505 26,292 23,540 20,561 37,446 -4.94%
-
Tax Rate 28.57% 24.35% 26.66% 26.92% 31.44% 22.27% 9.44% -
Total Cost 211,729 217,749 232,881 187,681 161,585 138,197 133,076 8.03%
-
Net Worth 117,299 117,299 110,190 106,636 103,081 95,972 106,636 1.59%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 24,881 28,436 23,696 21,327 18,957 21,327 28,436 -2.19%
Div Payout % 90.11% 85.22% 77.68% 81.12% 80.53% 103.72% 75.94% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 117,299 117,299 110,190 106,636 103,081 95,972 106,636 1.59%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.54% 13.29% 11.58% 12.28% 12.72% 12.85% 21.81% -
ROE 23.54% 28.45% 27.68% 24.66% 22.84% 21.42% 35.12% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 67.33 70.65 74.10 60.19 52.08 44.61 47.88 5.84%
EPS 7.77 9.39 8.59 7.40 6.63 5.79 10.53 -4.93%
DPS 7.00 8.00 6.67 6.00 5.33 6.00 8.00 -2.19%
NAPS 0.33 0.33 0.31 0.30 0.29 0.27 0.30 1.59%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 67.33 70.65 74.10 60.19 52.08 44.61 47.88 5.84%
EPS 7.77 9.39 8.59 7.40 6.63 5.79 10.53 -4.93%
DPS 7.00 8.00 6.67 6.00 5.33 6.00 8.00 -2.19%
NAPS 0.33 0.33 0.31 0.30 0.29 0.27 0.30 1.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.09 1.08 1.24 1.22 0.705 1.09 2.02 -
P/RPS 1.62 1.53 1.67 2.03 1.35 2.44 4.22 -14.73%
P/EPS 14.03 11.50 14.45 16.49 10.65 18.84 19.17 -5.06%
EY 7.13 8.69 6.92 6.06 9.39 5.31 5.22 5.32%
DY 6.42 7.41 5.38 4.92 7.57 5.50 3.96 8.37%
P/NAPS 3.30 3.27 4.00 4.07 2.43 4.04 6.73 -11.18%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 27/05/22 28/05/21 29/05/20 23/05/19 21/05/18 -
Price 1.07 1.22 1.11 1.12 1.02 0.97 2.01 -
P/RPS 1.59 1.73 1.50 1.86 1.96 2.17 4.20 -14.93%
P/EPS 13.77 13.00 12.93 15.14 15.40 16.77 19.08 -5.28%
EY 7.26 7.69 7.73 6.60 6.49 5.96 5.24 5.57%
DY 6.54 6.56 6.01 5.36 5.23 6.19 3.98 8.62%
P/NAPS 3.24 3.70 3.58 3.73 3.52 3.59 6.70 -11.39%

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