[SCICOM] YoY Cumulative Quarter Result on 30-Jun-2022 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 37.47%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 245,341 265,052 216,196 181,330 161,160 165,289 199,486 3.50%
PBT 41,936 42,097 33,324 30,672 27,061 37,029 49,774 -2.81%
Tax -9,602 -10,651 -7,510 -8,619 -7,039 -5,113 -4,692 12.67%
NP 32,334 31,446 25,814 22,053 20,022 31,916 45,082 -5.38%
-
NP to SH 32,338 31,452 25,818 22,052 20,209 32,220 45,398 -5.49%
-
Tax Rate 22.90% 25.30% 22.54% 28.10% 26.01% 13.81% 9.43% -
Total Cost 213,007 233,606 190,382 159,277 141,138 133,373 154,404 5.50%
-
Net Worth 117,299 113,745 110,190 103,081 99,527 106,636 106,636 1.60%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 28,436 24,881 21,327 17,772 19,549 31,990 31,990 -1.94%
Div Payout % 87.93% 79.11% 82.61% 80.59% 96.74% 99.29% 70.47% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 117,299 113,745 110,190 103,081 99,527 106,636 106,636 1.60%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 13.18% 11.86% 11.94% 12.16% 12.42% 19.31% 22.60% -
ROE 27.57% 27.65% 23.43% 21.39% 20.31% 30.21% 42.57% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 69.02 74.57 60.82 51.01 45.34 46.50 56.12 3.50%
EPS 9.10 8.85 7.26 6.20 5.69 9.06 12.77 -5.48%
DPS 8.00 7.00 6.00 5.00 5.50 9.00 9.00 -1.94%
NAPS 0.33 0.32 0.31 0.29 0.28 0.30 0.30 1.60%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 69.02 74.57 60.82 51.01 45.34 46.50 56.12 3.50%
EPS 9.10 8.85 7.26 6.20 5.69 9.06 12.77 -5.48%
DPS 8.00 7.00 6.00 5.00 5.50 9.00 9.00 -1.94%
NAPS 0.33 0.32 0.31 0.29 0.28 0.30 0.30 1.60%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.16 1.05 1.08 0.94 0.82 1.99 2.30 -
P/RPS 1.68 1.41 1.78 1.84 1.81 4.28 4.10 -13.81%
P/EPS 12.75 11.87 14.87 15.15 14.42 21.95 18.01 -5.59%
EY 7.84 8.43 6.73 6.60 6.93 4.56 5.55 5.92%
DY 6.90 6.67 5.56 5.32 6.71 4.52 3.91 9.92%
P/NAPS 3.52 3.28 3.48 3.24 2.93 6.63 7.67 -12.16%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 27/08/21 28/08/20 28/08/19 27/08/18 25/08/17 -
Price 1.14 1.00 1.13 0.915 0.88 1.90 2.12 -
P/RPS 1.65 1.34 1.86 1.79 1.94 4.09 3.78 -12.89%
P/EPS 12.53 11.30 15.56 14.75 15.48 20.96 16.60 -4.57%
EY 7.98 8.85 6.43 6.78 6.46 4.77 6.02 4.80%
DY 7.02 7.00 5.31 5.46 6.25 4.74 4.25 8.71%
P/NAPS 3.45 3.13 3.65 3.16 3.14 6.33 7.07 -11.26%

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