Highlights

[SCICOM] QoQ Cumulative Quarter Result on 2019-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     31.05%    YoY -     -37.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 138,847 93,888 48,092 161,160 118,930 78,368 38,659 134.34%
  QoQ % 47.89% 95.23% -70.16% 35.51% 51.76% 102.72% -
  Horiz. % 359.16% 242.86% 124.40% 416.88% 307.64% 202.72% 100.00%
PBT 25,757 18,388 9,284 27,061 19,660 14,241 6,813 142.49%
  QoQ % 40.08% 98.06% -65.69% 37.64% 38.05% 109.03% -
  Horiz. % 378.06% 269.90% 136.27% 397.20% 288.57% 209.03% 100.00%
Tax -8,099 -5,802 -2,856 -7,039 -4,378 -2,997 -1,678 185.33%
  QoQ % -39.59% -103.15% 59.43% -60.78% -46.08% -78.61% -
  Horiz. % 482.66% 345.77% 170.20% 419.49% 260.91% 178.61% 100.00%
NP 17,658 12,586 6,428 20,022 15,282 11,244 5,135 127.65%
  QoQ % 40.30% 95.80% -67.90% 31.02% 35.91% 118.97% -
  Horiz. % 343.88% 245.10% 125.18% 389.91% 297.60% 218.97% 100.00%
NP to SH 17,655 12,582 6,423 20,209 15,421 11,338 5,185 126.16%
  QoQ % 40.32% 95.89% -68.22% 31.05% 36.01% 118.67% -
  Horiz. % 340.50% 242.66% 123.88% 389.76% 297.42% 218.67% 100.00%
Tax Rate 31.44 % 31.55 % 30.76 % 26.01 % 22.27 % 21.04 % 24.63 % 17.66%
  QoQ % -0.35% 2.57% 18.26% 16.79% 5.85% -14.58% -
  Horiz. % 127.65% 128.10% 124.89% 105.60% 90.42% 85.42% 100.00%
Total Cost 121,189 81,302 41,664 141,138 103,648 67,124 33,524 135.36%
  QoQ % 49.06% 95.14% -70.48% 36.17% 54.41% 100.23% -
  Horiz. % 361.50% 242.52% 124.28% 421.01% 309.18% 200.23% 100.00%
Net Worth 103,081 103,081 103,081 99,527 95,972 99,527 99,527 2.36%
  QoQ % 0.00% 0.00% 3.57% 3.70% -3.57% 0.00% -
  Horiz. % 103.57% 103.57% 103.57% 100.00% 96.43% 100.00% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 14,218 10,663 5,331 19,549 15,995 12,440 7,109 58.67%
  QoQ % 33.33% 100.00% -72.73% 22.22% 28.57% 75.00% -
  Horiz. % 200.00% 150.00% 75.00% 275.00% 225.00% 175.00% 100.00%
Div Payout % 80.53 % 84.75 % 83.01 % 96.74 % 103.72 % 109.73 % 137.11 % -29.84%
  QoQ % -4.98% 2.10% -14.19% -6.73% -5.48% -19.97% -
  Horiz. % 58.73% 61.81% 60.54% 70.56% 75.65% 80.03% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 103,081 103,081 103,081 99,527 95,972 99,527 99,527 2.36%
  QoQ % 0.00% 0.00% 3.57% 3.70% -3.57% 0.00% -
  Horiz. % 103.57% 103.57% 103.57% 100.00% 96.43% 100.00% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 12.72 % 13.41 % 13.37 % 12.42 % 12.85 % 14.35 % 13.28 % -2.83%
  QoQ % -5.15% 0.30% 7.65% -3.35% -10.45% 8.06% -
  Horiz. % 95.78% 100.98% 100.68% 93.52% 96.76% 108.06% 100.00%
ROE 17.13 % 12.21 % 6.23 % 20.31 % 16.07 % 11.39 % 5.21 % 120.95%
  QoQ % 40.29% 95.99% -69.33% 26.38% 41.09% 118.62% -
  Horiz. % 328.79% 234.36% 119.58% 389.83% 308.45% 218.62% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 39.06 26.41 13.53 45.34 33.46 22.05 10.88 134.28%
  QoQ % 47.90% 95.20% -70.16% 35.51% 51.75% 102.67% -
  Horiz. % 359.01% 242.74% 124.36% 416.73% 307.54% 202.67% 100.00%
EPS 4.97 3.54 1.88 5.69 4.34 3.19 1.46 126.12%
  QoQ % 40.40% 88.30% -66.96% 31.11% 36.05% 118.49% -
  Horiz. % 340.41% 242.47% 128.77% 389.73% 297.26% 218.49% 100.00%
DPS 4.00 3.00 1.50 5.50 4.50 3.50 2.00 58.67%
  QoQ % 33.33% 100.00% -72.73% 22.22% 28.57% 75.00% -
  Horiz. % 200.00% 150.00% 75.00% 275.00% 225.00% 175.00% 100.00%
NAPS 0.2900 0.2900 0.2900 0.2800 0.2700 0.2800 0.2800 2.36%
  QoQ % 0.00% 0.00% 3.57% 3.70% -3.57% 0.00% -
  Horiz. % 103.57% 103.57% 103.57% 100.00% 96.43% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 39.06 26.41 13.53 45.34 33.46 22.05 10.88 134.28%
  QoQ % 47.90% 95.20% -70.16% 35.51% 51.75% 102.67% -
  Horiz. % 359.01% 242.74% 124.36% 416.73% 307.54% 202.67% 100.00%
EPS 4.97 3.54 1.88 5.69 4.34 3.19 1.46 126.12%
  QoQ % 40.40% 88.30% -66.96% 31.11% 36.05% 118.49% -
  Horiz. % 340.41% 242.47% 128.77% 389.73% 297.26% 218.49% 100.00%
DPS 4.00 3.00 1.50 5.50 4.50 3.50 2.00 58.67%
  QoQ % 33.33% 100.00% -72.73% 22.22% 28.57% 75.00% -
  Horiz. % 200.00% 150.00% 75.00% 275.00% 225.00% 175.00% 100.00%
NAPS 0.2900 0.2900 0.2900 0.2800 0.2700 0.2800 0.2800 2.36%
  QoQ % 0.00% 0.00% 3.57% 3.70% -3.57% 0.00% -
  Horiz. % 103.57% 103.57% 103.57% 100.00% 96.43% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.7050 1.2500 0.8750 0.8200 1.0900 1.0500 1.8500 -
P/RPS 1.80 4.73 6.47 1.81 3.26 4.76 17.01 -77.60%
  QoQ % -61.95% -26.89% 257.46% -44.48% -31.51% -72.02% -
  Horiz. % 10.58% 27.81% 38.04% 10.64% 19.17% 27.98% 100.00%
P/EPS 14.19 35.31 48.42 14.42 25.12 32.92 126.83 -76.75%
  QoQ % -59.81% -27.08% 235.78% -42.60% -23.69% -74.04% -
  Horiz. % 11.19% 27.84% 38.18% 11.37% 19.81% 25.96% 100.00%
EY 7.05 2.83 2.07 6.93 3.98 3.04 0.79 329.66%
  QoQ % 149.12% 36.71% -70.13% 74.12% 30.92% 284.81% -
  Horiz. % 892.41% 358.23% 262.03% 877.22% 503.80% 384.81% 100.00%
DY 5.67 2.40 1.71 6.71 4.13 3.33 1.08 201.76%
  QoQ % 136.25% 40.35% -74.52% 62.47% 24.02% 208.33% -
  Horiz. % 525.00% 222.22% 158.33% 621.30% 382.41% 308.33% 100.00%
P/NAPS 2.43 4.31 3.02 2.93 4.04 3.75 6.61 -48.65%
  QoQ % -43.62% 42.72% 3.07% -27.48% 7.73% -43.27% -
  Horiz. % 36.76% 65.20% 45.69% 44.33% 61.12% 56.73% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/05/20 21/02/20 25/11/19 28/08/19 23/05/19 26/02/19 22/11/18 -
Price 1.0200 1.0600 1.0800 0.8800 0.9700 1.3000 1.7000 -
P/RPS 2.61 4.01 7.98 1.94 2.90 5.90 15.63 -69.64%
  QoQ % -34.91% -49.75% 311.34% -33.10% -50.85% -62.25% -
  Horiz. % 16.70% 25.66% 51.06% 12.41% 18.55% 37.75% 100.00%
P/EPS 20.54 29.95 59.77 15.48 22.36 40.76 116.54 -68.53%
  QoQ % -31.42% -49.89% 286.11% -30.77% -45.14% -65.02% -
  Horiz. % 17.62% 25.70% 51.29% 13.28% 19.19% 34.98% 100.00%
EY 4.87 3.34 1.67 6.46 4.47 2.45 0.86 217.37%
  QoQ % 45.81% 100.00% -74.15% 44.52% 82.45% 184.88% -
  Horiz. % 566.28% 388.37% 194.19% 751.16% 519.77% 284.88% 100.00%
DY 3.92 2.83 1.39 6.25 4.64 2.69 1.18 122.48%
  QoQ % 38.52% 103.60% -77.76% 34.70% 72.49% 127.97% -
  Horiz. % 332.20% 239.83% 117.80% 529.66% 393.22% 227.97% 100.00%
P/NAPS 3.52 3.66 3.72 3.14 3.59 4.64 6.07 -30.44%
  QoQ % -3.83% -1.61% 18.47% -12.53% -22.63% -23.56% -
  Horiz. % 57.99% 60.30% 61.29% 51.73% 59.14% 76.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

322  387  603  1179 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 QES 0.37+0.015 
 SAMAIDEN 1.92+0.24 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 
 XDL 0.065-0.005 

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