[SCICOM] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 37.81%
YoY- -20.95%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 160,474 138,847 118,930 127,653 152,399 142,613 128,701 3.74%
PBT 26,974 25,757 19,660 30,749 38,311 30,622 23,627 2.23%
Tax -7,261 -8,099 -4,378 -2,903 -3,032 -48 38 -
NP 19,713 17,658 15,282 27,846 35,279 30,574 23,665 -2.99%
-
NP to SH 19,719 17,655 15,421 28,085 35,528 30,833 24,099 -3.28%
-
Tax Rate 26.92% 31.44% 22.27% 9.44% 7.91% 0.16% -0.16% -
Total Cost 140,761 121,189 103,648 99,807 117,120 112,039 105,036 4.99%
-
Net Worth 106,636 103,081 95,972 106,636 103,081 88,863 78,199 5.30%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 15,995 14,218 15,995 21,327 21,327 21,327 19,549 -3.28%
Div Payout % 81.12% 80.53% 103.72% 75.94% 60.03% 69.17% 81.12% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 106,636 103,081 95,972 106,636 103,081 88,863 78,199 5.30%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.28% 12.72% 12.85% 21.81% 23.15% 21.44% 18.39% -
ROE 18.49% 17.13% 16.07% 26.34% 34.47% 34.70% 30.82% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 45.15 39.06 33.46 35.91 42.87 40.12 36.21 3.74%
EPS 5.55 4.97 4.34 7.90 10.00 8.67 7.18 -4.19%
DPS 4.50 4.00 4.50 6.00 6.00 6.00 5.50 -3.28%
NAPS 0.30 0.29 0.27 0.30 0.29 0.25 0.22 5.30%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 45.15 39.06 33.46 35.91 42.87 40.12 36.21 3.74%
EPS 5.55 4.97 4.34 7.90 10.00 8.67 7.18 -4.19%
DPS 4.50 4.00 4.50 6.00 6.00 6.00 5.50 -3.28%
NAPS 0.30 0.29 0.27 0.30 0.29 0.25 0.22 5.30%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.22 0.705 1.09 2.02 2.40 2.39 1.99 -
P/RPS 2.70 1.80 3.26 5.62 5.60 5.96 5.50 -11.17%
P/EPS 21.99 14.19 25.12 25.57 24.01 27.55 29.35 -4.69%
EY 4.55 7.05 3.98 3.91 4.16 3.63 3.41 4.91%
DY 3.69 5.67 4.13 2.97 2.50 2.51 2.76 4.95%
P/NAPS 4.07 2.43 4.04 6.73 8.28 9.56 9.05 -12.45%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/05/20 23/05/19 21/05/18 22/05/17 24/05/16 25/05/15 -
Price 1.12 1.02 0.97 2.01 2.38 2.33 2.10 -
P/RPS 2.48 2.61 2.90 5.60 5.55 5.81 5.80 -13.19%
P/EPS 20.19 20.54 22.36 25.44 23.81 26.86 30.97 -6.87%
EY 4.95 4.87 4.47 3.93 4.20 3.72 3.23 7.36%
DY 4.02 3.92 4.64 2.99 2.52 2.58 2.62 7.38%
P/NAPS 3.73 3.52 3.59 6.70 8.21 9.32 9.55 -14.49%

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