Highlights

[SCICOM] QoQ Cumulative 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 -     36.01%    YoY -     -45.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 93,888 48,092 161,160 118,930 78,368 38,659 165,289 -31.34%
  QoQ % 95.23% -70.16% 35.51% 51.76% 102.72% -76.61% -
  Horiz. % 56.80% 29.10% 97.50% 71.95% 47.41% 23.39% 100.00%
PBT 18,388 9,284 27,061 19,660 14,241 6,813 37,029 -37.21%
  QoQ % 98.06% -65.69% 37.64% 38.05% 109.03% -81.60% -
  Horiz. % 49.66% 25.07% 73.08% 53.09% 38.46% 18.40% 100.00%
Tax -5,802 -2,856 -7,039 -4,378 -2,997 -1,678 -5,113 8.77%
  QoQ % -103.15% 59.43% -60.78% -46.08% -78.61% 67.18% -
  Horiz. % 113.48% 55.86% 137.67% 85.62% 58.62% 32.82% 100.00%
NP 12,586 6,428 20,022 15,282 11,244 5,135 31,916 -46.13%
  QoQ % 95.80% -67.90% 31.02% 35.91% 118.97% -83.91% -
  Horiz. % 39.43% 20.14% 62.73% 47.88% 35.23% 16.09% 100.00%
NP to SH 12,582 6,423 20,209 15,421 11,338 5,185 32,220 -46.48%
  QoQ % 95.89% -68.22% 31.05% 36.01% 118.67% -83.91% -
  Horiz. % 39.05% 19.93% 62.72% 47.86% 35.19% 16.09% 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 81,302 41,664 141,138 103,648 67,124 33,524 133,373 -28.04%
  QoQ % 95.14% -70.48% 36.17% 54.41% 100.23% -74.86% -
  Horiz. % 60.96% 31.24% 105.82% 77.71% 50.33% 25.14% 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 10,663 5,331 19,549 15,995 12,440 7,109 31,990 -51.83%
  QoQ % 100.00% -72.73% 22.22% 28.57% 75.00% -77.78% -
  Horiz. % 33.33% 16.67% 61.11% 50.00% 38.89% 22.22% 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 12.21 % 6.23 % 20.31 % 16.07 % 11.39 % 5.21 % 30.21 % -45.24%
  QoQ % 95.99% -69.33% 26.38% 41.09% 118.62% -82.75% -
  Horiz. % 40.42% 20.62% 67.23% 53.19% 37.70% 17.25% 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 26.41 13.53 45.34 33.46 22.05 10.88 46.50 -31.35%
  QoQ % 95.20% -70.16% 35.51% 51.75% 102.67% -76.60% -
  Horiz. % 56.80% 29.10% 97.51% 71.96% 47.42% 23.40% 100.00%
EPS 3.54 1.88 5.69 4.34 3.19 1.46 9.06 -46.46%
  QoQ % 88.30% -66.96% 31.11% 36.05% 118.49% -83.89% -
  Horiz. % 39.07% 20.75% 62.80% 47.90% 35.21% 16.11% 100.00%
DPS 3.00 1.50 5.50 4.50 3.50 2.00 9.00 -51.83%
  QoQ % 100.00% -72.73% 22.22% 28.57% 75.00% -77.78% -
  Horiz. % 33.33% 16.67% 61.11% 50.00% 38.89% 22.22% 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 26.41 13.53 45.34 33.46 22.05 10.88 46.50 -31.35%
  QoQ % 95.20% -70.16% 35.51% 51.75% 102.67% -76.60% -
  Horiz. % 56.80% 29.10% 97.51% 71.96% 47.42% 23.40% 100.00%
EPS 3.54 1.88 5.69 4.34 3.19 1.46 9.06 -46.46%
  QoQ % 88.30% -66.96% 31.11% 36.05% 118.49% -83.89% -
  Horiz. % 39.07% 20.75% 62.80% 47.90% 35.21% 16.11% 100.00%
DPS 3.00 1.50 5.50 4.50 3.50 2.00 9.00 -51.83%
  QoQ % 100.00% -72.73% 22.22% 28.57% 75.00% -77.78% -
  Horiz. % 33.33% 16.67% 61.11% 50.00% 38.89% 22.22% 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 4.73 6.47 1.81 3.26 4.76 17.01 4.28 6.87%
  QoQ % -26.89% 257.46% -44.48% -31.51% -72.02% 297.43% -
  Horiz. % 110.51% 151.17% 42.29% 76.17% 111.21% 397.43% 100.00%
P/EPS 35.31 48.42 14.42 25.12 32.92 126.83 21.95 37.17%
  QoQ % -27.08% 235.78% -42.60% -23.69% -74.04% 477.81% -
  Horiz. % 160.87% 220.59% 65.69% 114.44% 149.98% 577.81% 100.00%
EY 2.83 2.07 6.93 3.98 3.04 0.79 4.56 -27.18%
  QoQ % 36.71% -70.13% 74.12% 30.92% 284.81% -82.68% -
  Horiz. % 62.06% 45.39% 151.97% 87.28% 66.67% 17.32% 100.00%
DY 2.40 1.71 6.71 4.13 3.33 1.08 4.52 -34.35%
  QoQ % 40.35% -74.52% 62.47% 24.02% 208.33% -76.11% -
  Horiz. % 53.10% 37.83% 148.45% 91.37% 73.67% 23.89% 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 4.01 7.98 1.94 2.90 5.90 15.63 4.09 -1.30%
  QoQ % -49.75% 311.34% -33.10% -50.85% -62.25% 282.15% -
  Horiz. % 98.04% 195.11% 47.43% 70.90% 144.25% 382.15% 100.00%
P/EPS 29.95 59.77 15.48 22.36 40.76 116.54 20.96 26.78%
  QoQ % -49.89% 286.11% -30.77% -45.14% -65.02% 456.01% -
  Horiz. % 142.89% 285.16% 73.85% 106.68% 194.47% 556.01% 100.00%
EY 3.34 1.67 6.46 4.47 2.45 0.86 4.77 -21.10%
  QoQ % 100.00% -74.15% 44.52% 82.45% 184.88% -81.97% -
  Horiz. % 70.02% 35.01% 135.43% 93.71% 51.36% 18.03% 100.00%
DY 2.83 1.39 6.25 4.64 2.69 1.18 4.74 -29.03%
  QoQ % 103.60% -77.76% 34.70% 72.49% 127.97% -75.11% -
  Horiz. % 59.70% 29.32% 131.86% 97.89% 56.75% 24.89% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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