Highlights

[SCICOM] QoQ Cumulative Quarter Result on 2020-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     24.91%    YoY -     9.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 160,474 108,302 52,499 181,330 138,847 93,888 48,092 123.14%
  QoQ % 48.17% 106.29% -71.05% 30.60% 47.89% 95.23% -
  Horiz. % 333.68% 225.20% 109.16% 377.05% 288.71% 195.23% 100.00%
PBT 26,974 18,967 9,164 30,672 25,757 18,388 9,284 103.48%
  QoQ % 42.22% 106.97% -70.12% 19.08% 40.08% 98.06% -
  Horiz. % 290.54% 204.30% 98.71% 330.37% 277.43% 198.06% 100.00%
Tax -7,261 -5,262 -2,389 -8,619 -8,099 -5,802 -2,856 86.17%
  QoQ % -37.99% -120.26% 72.28% -6.42% -39.59% -103.15% -
  Horiz. % 254.24% 184.24% 83.65% 301.79% 283.58% 203.15% 100.00%
NP 19,713 13,705 6,775 22,053 17,658 12,586 6,428 110.94%
  QoQ % 43.84% 102.29% -69.28% 24.89% 40.30% 95.80% -
  Horiz. % 306.67% 213.21% 105.40% 343.08% 274.70% 195.80% 100.00%
NP to SH 19,719 13,708 6,776 22,052 17,655 12,582 6,423 111.09%
  QoQ % 43.85% 102.30% -69.27% 24.91% 40.32% 95.89% -
  Horiz. % 307.01% 213.42% 105.50% 343.33% 274.87% 195.89% 100.00%
Tax Rate 26.92 % 27.74 % 26.07 % 28.10 % 31.44 % 31.55 % 30.76 % -8.50%
  QoQ % -2.96% 6.41% -7.22% -10.62% -0.35% 2.57% -
  Horiz. % 87.52% 90.18% 84.75% 91.35% 102.21% 102.57% 100.00%
Total Cost 140,761 94,597 45,724 159,277 121,189 81,302 41,664 124.99%
  QoQ % 48.80% 106.89% -71.29% 31.43% 49.06% 95.14% -
  Horiz. % 337.85% 227.05% 109.74% 382.29% 290.87% 195.14% 100.00%
Net Worth 106,636 106,636 106,636 103,081 103,081 103,081 103,081 2.28%
  QoQ % 0.00% 0.00% 3.45% 0.00% 0.00% 0.00% -
  Horiz. % 103.45% 103.45% 103.45% 100.00% 100.00% 100.00% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 15,995 10,663 5,331 17,772 14,218 10,663 5,331 107.87%
  QoQ % 50.00% 100.00% -70.00% 25.00% 33.33% 100.00% -
  Horiz. % 300.00% 200.00% 100.00% 333.33% 266.67% 200.00% 100.00%
Div Payout % 81.12 % 77.79 % 78.69 % 80.59 % 80.53 % 84.75 % 83.01 % -1.52%
  QoQ % 4.28% -1.14% -2.36% 0.07% -4.98% 2.10% -
  Horiz. % 97.72% 93.71% 94.80% 97.08% 97.01% 102.10% 100.00%
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 106,636 106,636 106,636 103,081 103,081 103,081 103,081 2.28%
  QoQ % 0.00% 0.00% 3.45% 0.00% 0.00% 0.00% -
  Horiz. % 103.45% 103.45% 103.45% 100.00% 100.00% 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 12.28 % 12.65 % 12.91 % 12.16 % 12.72 % 13.41 % 13.37 % -5.51%
  QoQ % -2.92% -2.01% 6.17% -4.40% -5.15% 0.30% -
  Horiz. % 91.85% 94.61% 96.56% 90.95% 95.14% 100.30% 100.00%
ROE 18.49 % 12.85 % 6.35 % 21.39 % 17.13 % 12.21 % 6.23 % 106.39%
  QoQ % 43.89% 102.36% -70.31% 24.87% 40.29% 95.99% -
  Horiz. % 296.79% 206.26% 101.93% 343.34% 274.96% 195.99% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 45.15 30.47 14.77 51.01 39.06 26.41 13.53 123.15%
  QoQ % 48.18% 106.30% -71.04% 30.59% 47.90% 95.20% -
  Horiz. % 333.70% 225.20% 109.16% 377.01% 288.69% 195.20% 100.00%
EPS 5.55 3.86 1.91 6.20 4.97 3.54 1.88 105.65%
  QoQ % 43.78% 102.09% -69.19% 24.75% 40.40% 88.30% -
  Horiz. % 295.21% 205.32% 101.60% 329.79% 264.36% 188.30% 100.00%
DPS 4.50 3.00 1.50 5.00 4.00 3.00 1.50 107.87%
  QoQ % 50.00% 100.00% -70.00% 25.00% 33.33% 100.00% -
  Horiz. % 300.00% 200.00% 100.00% 333.33% 266.67% 200.00% 100.00%
NAPS 0.3000 0.3000 0.3000 0.2900 0.2900 0.2900 0.2900 2.28%
  QoQ % 0.00% 0.00% 3.45% 0.00% 0.00% 0.00% -
  Horiz. % 103.45% 103.45% 103.45% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 45.15 30.47 14.77 51.01 39.06 26.41 13.53 123.15%
  QoQ % 48.18% 106.30% -71.04% 30.59% 47.90% 95.20% -
  Horiz. % 333.70% 225.20% 109.16% 377.01% 288.69% 195.20% 100.00%
EPS 5.55 3.86 1.91 6.20 4.97 3.54 1.88 105.65%
  QoQ % 43.78% 102.09% -69.19% 24.75% 40.40% 88.30% -
  Horiz. % 295.21% 205.32% 101.60% 329.79% 264.36% 188.30% 100.00%
DPS 4.50 3.00 1.50 5.00 4.00 3.00 1.50 107.87%
  QoQ % 50.00% 100.00% -70.00% 25.00% 33.33% 100.00% -
  Horiz. % 300.00% 200.00% 100.00% 333.33% 266.67% 200.00% 100.00%
NAPS 0.3000 0.3000 0.3000 0.2900 0.2900 0.2900 0.2900 2.28%
  QoQ % 0.00% 0.00% 3.45% 0.00% 0.00% 0.00% -
  Horiz. % 103.45% 103.45% 103.45% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.2200 0.9300 0.8800 0.9400 0.7050 1.2500 0.8750 -
P/RPS 2.70 3.05 5.96 1.84 1.80 4.73 6.47 -44.13%
  QoQ % -11.48% -48.83% 223.91% 2.22% -61.95% -26.89% -
  Horiz. % 41.73% 47.14% 92.12% 28.44% 27.82% 73.11% 100.00%
P/EPS 21.99 24.12 46.16 15.15 14.19 35.31 48.42 -40.89%
  QoQ % -8.83% -47.75% 204.69% 6.77% -59.81% -27.08% -
  Horiz. % 45.42% 49.81% 95.33% 31.29% 29.31% 72.92% 100.00%
EY 4.55 4.15 2.17 6.60 7.05 2.83 2.07 68.97%
  QoQ % 9.64% 91.24% -67.12% -6.38% 149.12% 36.71% -
  Horiz. % 219.81% 200.48% 104.83% 318.84% 340.58% 136.71% 100.00%
DY 3.69 3.23 1.70 5.32 5.67 2.40 1.71 66.91%
  QoQ % 14.24% 90.00% -68.05% -6.17% 136.25% 40.35% -
  Horiz. % 215.79% 188.89% 99.42% 311.11% 331.58% 140.35% 100.00%
P/NAPS 4.07 3.10 2.93 3.24 2.43 4.31 3.02 21.99%
  QoQ % 31.29% 5.80% -9.57% 33.33% -43.62% 42.72% -
  Horiz. % 134.77% 102.65% 97.02% 107.28% 80.46% 142.72% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 26/02/21 27/11/20 28/08/20 29/05/20 21/02/20 25/11/19 -
Price 1.1200 1.0600 0.9150 0.9150 1.0200 1.0600 1.0800 -
P/RPS 2.48 3.48 6.20 1.79 2.61 4.01 7.98 -54.09%
  QoQ % -28.74% -43.87% 246.37% -31.42% -34.91% -49.75% -
  Horiz. % 31.08% 43.61% 77.69% 22.43% 32.71% 50.25% 100.00%
P/EPS 20.19 27.49 48.00 14.75 20.54 29.95 59.77 -51.46%
  QoQ % -26.56% -42.73% 225.42% -28.19% -31.42% -49.89% -
  Horiz. % 33.78% 45.99% 80.31% 24.68% 34.37% 50.11% 100.00%
EY 4.95 3.64 2.08 6.78 4.87 3.34 1.67 106.21%
  QoQ % 35.99% 75.00% -69.32% 39.22% 45.81% 100.00% -
  Horiz. % 296.41% 217.96% 124.55% 405.99% 291.62% 200.00% 100.00%
DY 4.02 2.83 1.64 5.46 3.92 2.83 1.39 102.86%
  QoQ % 42.05% 72.56% -69.96% 39.29% 38.52% 103.60% -
  Horiz. % 289.21% 203.60% 117.99% 392.81% 282.01% 203.60% 100.00%
P/NAPS 3.73 3.53 3.05 3.16 3.52 3.66 3.72 0.18%
  QoQ % 5.67% 15.74% -3.48% -10.23% -3.83% -1.61% -
  Horiz. % 100.27% 94.89% 81.99% 84.95% 94.62% 98.39% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS