Highlights

[SCICOM] QoQ Annualized Quarter Result on 2019-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -9.33%    YoY -     -45.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 187,776 192,368 161,160 158,573 156,736 154,636 165,289 8.85%
  QoQ % -2.39% 19.36% 1.63% 1.17% 1.36% -6.45% -
  Horiz. % 113.60% 116.38% 97.50% 95.94% 94.83% 93.55% 100.00%
PBT 36,776 37,136 27,061 26,213 28,482 27,252 37,029 -0.45%
  QoQ % -0.97% 37.23% 3.23% -7.97% 4.51% -26.40% -
  Horiz. % 99.32% 100.29% 73.08% 70.79% 76.92% 73.60% 100.00%
Tax -11,604 -11,424 -7,039 -5,837 -5,994 -6,712 -5,113 72.44%
  QoQ % -1.58% -62.30% -20.59% 2.61% 10.70% -31.27% -
  Horiz. % 226.95% 223.43% 137.67% 114.17% 117.23% 131.27% 100.00%
NP 25,172 25,712 20,022 20,376 22,488 20,540 31,916 -14.60%
  QoQ % -2.10% 28.42% -1.74% -9.39% 9.48% -35.64% -
  Horiz. % 78.87% 80.56% 62.73% 63.84% 70.46% 64.36% 100.00%
NP to SH 25,164 25,692 20,209 20,561 22,676 20,740 32,220 -15.15%
  QoQ % -2.06% 27.13% -1.71% -9.33% 9.33% -35.63% -
  Horiz. % 78.10% 79.74% 62.72% 63.82% 70.38% 64.37% 100.00%
Tax Rate 31.55 % 30.76 % 26.01 % 22.27 % 21.04 % 24.63 % 13.81 % 73.20%
  QoQ % 2.57% 18.26% 16.79% 5.85% -14.58% 78.35% -
  Horiz. % 228.46% 222.74% 188.34% 161.26% 152.35% 178.35% 100.00%
Total Cost 162,604 166,656 141,138 138,197 134,248 134,096 133,373 14.08%
  QoQ % -2.43% 18.08% 2.13% 2.94% 0.11% 0.54% -
  Horiz. % 121.92% 124.95% 105.82% 103.62% 100.66% 100.54% 100.00%
Net Worth 103,081 103,081 99,527 95,972 99,527 99,527 106,636 -2.23%
  QoQ % 0.00% 3.57% 3.70% -3.57% 0.00% -6.67% -
  Horiz. % 96.67% 96.67% 93.33% 90.00% 93.33% 93.33% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 21,327 21,327 19,549 21,327 24,881 28,436 31,990 -23.63%
  QoQ % 0.00% 9.09% -8.33% -14.29% -12.50% -11.11% -
  Horiz. % 66.67% 66.67% 61.11% 66.67% 77.78% 88.89% 100.00%
Div Payout % 84.75 % 83.01 % 96.74 % 103.72 % 109.73 % 137.11 % 99.29 % -9.99%
  QoQ % 2.10% -14.19% -6.73% -5.48% -19.97% 38.09% -
  Horiz. % 85.36% 83.60% 97.43% 104.46% 110.51% 138.09% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 103,081 103,081 99,527 95,972 99,527 99,527 106,636 -2.23%
  QoQ % 0.00% 3.57% 3.70% -3.57% 0.00% -6.67% -
  Horiz. % 96.67% 96.67% 93.33% 90.00% 93.33% 93.33% 100.00%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.41 % 13.37 % 12.42 % 12.85 % 14.35 % 13.28 % 19.31 % -21.53%
  QoQ % 0.30% 7.65% -3.35% -10.45% 8.06% -31.23% -
  Horiz. % 69.45% 69.24% 64.32% 66.55% 74.31% 68.77% 100.00%
ROE 24.41 % 24.92 % 20.31 % 21.42 % 22.78 % 20.84 % 30.21 % -13.21%
  QoQ % -2.05% 22.70% -5.18% -5.97% 9.31% -31.02% -
  Horiz. % 80.80% 82.49% 67.23% 70.90% 75.41% 68.98% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 52.83 54.12 45.34 44.61 44.09 43.50 46.50 8.86%
  QoQ % -2.38% 19.36% 1.64% 1.18% 1.36% -6.45% -
  Horiz. % 113.61% 116.39% 97.51% 95.94% 94.82% 93.55% 100.00%
EPS 7.08 7.52 5.69 5.79 6.38 5.84 9.06 -15.12%
  QoQ % -5.85% 32.16% -1.73% -9.25% 9.25% -35.54% -
  Horiz. % 78.15% 83.00% 62.80% 63.91% 70.42% 64.46% 100.00%
DPS 6.00 6.00 5.50 6.00 7.00 8.00 9.00 -23.63%
  QoQ % 0.00% 9.09% -8.33% -14.29% -12.50% -11.11% -
  Horiz. % 66.67% 66.67% 61.11% 66.67% 77.78% 88.89% 100.00%
NAPS 0.2900 0.2900 0.2800 0.2700 0.2800 0.2800 0.3000 -2.23%
  QoQ % 0.00% 3.57% 3.70% -3.57% 0.00% -6.67% -
  Horiz. % 96.67% 96.67% 93.33% 90.00% 93.33% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 52.83 54.12 45.34 44.61 44.09 43.50 46.50 8.86%
  QoQ % -2.38% 19.36% 1.64% 1.18% 1.36% -6.45% -
  Horiz. % 113.61% 116.39% 97.51% 95.94% 94.82% 93.55% 100.00%
EPS 7.08 7.52 5.69 5.79 6.38 5.84 9.06 -15.12%
  QoQ % -5.85% 32.16% -1.73% -9.25% 9.25% -35.54% -
  Horiz. % 78.15% 83.00% 62.80% 63.91% 70.42% 64.46% 100.00%
DPS 6.00 6.00 5.50 6.00 7.00 8.00 9.00 -23.63%
  QoQ % 0.00% 9.09% -8.33% -14.29% -12.50% -11.11% -
  Horiz. % 66.67% 66.67% 61.11% 66.67% 77.78% 88.89% 100.00%
NAPS 0.2900 0.2900 0.2800 0.2700 0.2800 0.2800 0.3000 -2.23%
  QoQ % 0.00% 3.57% 3.70% -3.57% 0.00% -6.67% -
  Horiz. % 96.67% 96.67% 93.33% 90.00% 93.33% 93.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.2500 0.8750 0.8200 1.0900 1.0500 1.8500 1.9900 -
P/RPS 2.37 1.62 1.81 2.44 2.38 4.25 4.28 -32.49%
  QoQ % 46.30% -10.50% -25.82% 2.52% -44.00% -0.70% -
  Horiz. % 55.37% 37.85% 42.29% 57.01% 55.61% 99.30% 100.00%
P/EPS 17.66 12.11 14.42 18.84 16.46 31.71 21.95 -13.46%
  QoQ % 45.83% -16.02% -23.46% 14.46% -48.09% 44.46% -
  Horiz. % 80.46% 55.17% 65.69% 85.83% 74.99% 144.46% 100.00%
EY 5.66 8.26 6.93 5.31 6.08 3.15 4.56 15.45%
  QoQ % -31.48% 19.19% 30.51% -12.66% 93.02% -30.92% -
  Horiz. % 124.12% 181.14% 151.97% 116.45% 133.33% 69.08% 100.00%
DY 4.80 6.86 6.71 5.50 6.67 4.32 4.52 4.08%
  QoQ % -30.03% 2.24% 22.00% -17.54% 54.40% -4.42% -
  Horiz. % 106.19% 151.77% 148.45% 121.68% 147.57% 95.58% 100.00%
P/NAPS 4.31 3.02 2.93 4.04 3.75 6.61 6.63 -24.90%
  QoQ % 42.72% 3.07% -27.48% 7.73% -43.27% -0.30% -
  Horiz. % 65.01% 45.55% 44.19% 60.94% 56.56% 99.70% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 25/11/19 28/08/19 23/05/19 26/02/19 22/11/18 27/08/18 -
Price 1.0600 1.0800 0.8800 0.9700 1.3000 1.7000 1.9000 -
P/RPS 2.01 2.00 1.94 2.17 2.95 3.91 4.09 -37.64%
  QoQ % 0.50% 3.09% -10.60% -26.44% -24.55% -4.40% -
  Horiz. % 49.14% 48.90% 47.43% 53.06% 72.13% 95.60% 100.00%
P/EPS 14.97 14.94 15.48 16.77 20.38 29.14 20.96 -20.05%
  QoQ % 0.20% -3.49% -7.69% -17.71% -30.06% 39.03% -
  Horiz. % 71.42% 71.28% 73.85% 80.01% 97.23% 139.03% 100.00%
EY 6.68 6.69 6.46 5.96 4.91 3.43 4.77 25.09%
  QoQ % -0.15% 3.56% 8.39% 21.38% 43.15% -28.09% -
  Horiz. % 140.04% 140.25% 135.43% 124.95% 102.94% 71.91% 100.00%
DY 5.66 5.56 6.25 6.19 5.38 4.71 4.74 12.52%
  QoQ % 1.80% -11.04% 0.97% 15.06% 14.23% -0.63% -
  Horiz. % 119.41% 117.30% 131.86% 130.59% 113.50% 99.37% 100.00%
P/NAPS 3.66 3.72 3.14 3.59 4.64 6.07 6.33 -30.53%
  QoQ % -1.61% 18.47% -12.53% -22.63% -23.56% -4.11% -
  Horiz. % 57.82% 58.77% 49.61% 56.71% 73.30% 95.89% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

275  348  595  1273 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.29+0.015 
 KTG 0.270.00 
 PA 0.1750.00 
 PNEPCB 0.385+0.005 
 JAKS 0.69+0.02 
 SAMAIDEN 1.80+0.12 
 ISTONE 0.240.00 
 HSI-HDT 0.085-0.03 
 DNEX 0.225+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS