Highlights

[SCICOM] QoQ Quarter Result on 2018-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     -46.34%    YoY -     -58.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 40,562 39,709 38,659 37,636 38,805 43,010 45,838 -7.84%
  QoQ % 2.15% 2.72% 2.72% -3.01% -9.78% -6.17% -
  Horiz. % 88.49% 86.63% 84.34% 82.11% 84.66% 93.83% 100.00%
PBT 5,419 7,428 6,813 6,280 8,353 10,627 11,770 -40.40%
  QoQ % -27.05% 9.03% 8.49% -24.82% -21.40% -9.71% -
  Horiz. % 46.04% 63.11% 57.88% 53.36% 70.97% 90.29% 100.00%
Tax -1,381 -1,319 -1,678 -2,210 -726 -1,297 -880 35.08%
  QoQ % -4.70% 21.39% 24.07% -204.41% 44.02% -47.39% -
  Horiz. % 156.93% 149.89% 190.68% 251.14% 82.50% 147.39% 100.00%
NP 4,038 6,109 5,135 4,070 7,627 9,330 10,890 -48.42%
  QoQ % -33.90% 18.97% 26.17% -46.64% -18.25% -14.33% -
  Horiz. % 37.08% 56.10% 47.15% 37.37% 70.04% 85.67% 100.00%
NP to SH 4,083 6,153 5,185 4,135 7,706 9,408 10,972 -48.29%
  QoQ % -33.64% 18.67% 25.39% -46.34% -18.09% -14.25% -
  Horiz. % 37.21% 56.08% 47.26% 37.69% 70.23% 85.75% 100.00%
Tax Rate 25.48 % 17.76 % 24.63 % 35.19 % 8.69 % 12.20 % 7.48 % 126.56%
  QoQ % 43.47% -27.89% -30.01% 304.95% -28.77% 63.10% -
  Horiz. % 340.64% 237.43% 329.28% 470.45% 116.18% 163.10% 100.00%
Total Cost 36,524 33,600 33,524 33,566 31,178 33,680 34,948 2.99%
  QoQ % 8.70% 0.23% -0.13% 7.66% -7.43% -3.63% -
  Horiz. % 104.51% 96.14% 95.93% 96.05% 89.21% 96.37% 100.00%
Net Worth 95,972 99,527 99,527 106,636 106,636 106,636 106,636 -6.79%
  QoQ % -3.57% 0.00% -6.67% 0.00% 0.00% 0.00% -
  Horiz. % 90.00% 93.33% 93.33% 100.00% 100.00% 100.00% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 3,554 5,331 7,109 10,663 7,109 7,109 7,109 -37.03%
  QoQ % -33.33% -25.00% -33.33% 50.00% 0.00% 0.00% -
  Horiz. % 50.00% 75.00% 100.00% 150.00% 100.00% 100.00% 100.00%
Div Payout % 87.06 % 86.65 % 137.11 % 257.89 % 92.25 % 75.56 % 64.79 % 21.79%
  QoQ % 0.47% -36.80% -46.83% 179.56% 22.09% 16.62% -
  Horiz. % 134.37% 133.74% 211.62% 398.04% 142.38% 116.62% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 95,972 99,527 99,527 106,636 106,636 106,636 106,636 -6.79%
  QoQ % -3.57% 0.00% -6.67% 0.00% 0.00% 0.00% -
  Horiz. % 90.00% 93.33% 93.33% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.96 % 15.38 % 13.28 % 10.81 % 19.65 % 21.69 % 23.76 % -44.02%
  QoQ % -35.24% 15.81% 22.85% -44.99% -9.41% -8.71% -
  Horiz. % 41.92% 64.73% 55.89% 45.50% 82.70% 91.29% 100.00%
ROE 4.25 % 6.18 % 5.21 % 3.88 % 7.23 % 8.82 % 10.29 % -44.57%
  QoQ % -31.23% 18.62% 34.28% -46.33% -18.03% -14.29% -
  Horiz. % 41.30% 60.06% 50.63% 37.71% 70.26% 85.71% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.41 11.17 10.88 10.59 10.92 12.10 12.90 -7.86%
  QoQ % 2.15% 2.67% 2.74% -3.02% -9.75% -6.20% -
  Horiz. % 88.45% 86.59% 84.34% 82.09% 84.65% 93.80% 100.00%
EPS 1.15 1.73 1.46 1.16 2.17 2.65 3.09 -48.29%
  QoQ % -33.53% 18.49% 25.86% -46.54% -18.11% -14.24% -
  Horiz. % 37.22% 55.99% 47.25% 37.54% 70.23% 85.76% 100.00%
DPS 1.00 1.50 2.00 3.00 2.00 2.00 2.00 -37.03%
  QoQ % -33.33% -25.00% -33.33% 50.00% 0.00% 0.00% -
  Horiz. % 50.00% 75.00% 100.00% 150.00% 100.00% 100.00% 100.00%
NAPS 0.2700 0.2800 0.2800 0.3000 0.3000 0.3000 0.3000 -6.79%
  QoQ % -3.57% 0.00% -6.67% 0.00% 0.00% 0.00% -
  Horiz. % 90.00% 93.33% 93.33% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.41 11.17 10.88 10.59 10.92 12.10 12.90 -7.86%
  QoQ % 2.15% 2.67% 2.74% -3.02% -9.75% -6.20% -
  Horiz. % 88.45% 86.59% 84.34% 82.09% 84.65% 93.80% 100.00%
EPS 1.15 1.73 1.46 1.16 2.17 2.65 3.09 -48.29%
  QoQ % -33.53% 18.49% 25.86% -46.54% -18.11% -14.24% -
  Horiz. % 37.22% 55.99% 47.25% 37.54% 70.23% 85.76% 100.00%
DPS 1.00 1.50 2.00 3.00 2.00 2.00 2.00 -37.03%
  QoQ % -33.33% -25.00% -33.33% 50.00% 0.00% 0.00% -
  Horiz. % 50.00% 75.00% 100.00% 150.00% 100.00% 100.00% 100.00%
NAPS 0.2700 0.2800 0.2800 0.3000 0.3000 0.3000 0.3000 -6.79%
  QoQ % -3.57% 0.00% -6.67% 0.00% 0.00% 0.00% -
  Horiz. % 90.00% 93.33% 93.33% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.0900 1.0500 1.8500 1.9900 2.0200 1.6800 1.9200 -
P/RPS 9.55 9.40 17.01 18.79 18.50 13.88 14.89 -25.65%
  QoQ % 1.60% -44.74% -9.47% 1.57% 33.29% -6.78% -
  Horiz. % 64.14% 63.13% 114.24% 126.19% 124.24% 93.22% 100.00%
P/EPS 94.89 60.66 126.83 171.06 93.18 63.47 62.20 32.56%
  QoQ % 56.43% -52.17% -25.86% 83.58% 46.81% 2.04% -
  Horiz. % 152.56% 97.52% 203.91% 275.02% 149.81% 102.04% 100.00%
EY 1.05 1.65 0.79 0.58 1.07 1.58 1.61 -24.82%
  QoQ % -36.36% 108.86% 36.21% -45.79% -32.28% -1.86% -
  Horiz. % 65.22% 102.48% 49.07% 36.02% 66.46% 98.14% 100.00%
DY 0.92 1.43 1.08 1.51 0.99 1.19 1.04 -7.86%
  QoQ % -35.66% 32.41% -28.48% 52.53% -16.81% 14.42% -
  Horiz. % 88.46% 137.50% 103.85% 145.19% 95.19% 114.42% 100.00%
P/NAPS 4.04 3.75 6.61 6.63 6.73 5.60 6.40 -26.43%
  QoQ % 7.73% -43.27% -0.30% -1.49% 20.18% -12.50% -
  Horiz. % 63.12% 58.59% 103.28% 103.59% 105.16% 87.50% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 26/02/19 22/11/18 27/08/18 21/05/18 07/02/18 13/11/17 -
Price 0.9700 1.3000 1.7000 1.9000 2.0100 1.5900 1.8700 -
P/RPS 8.50 11.64 15.63 17.94 18.41 13.14 14.50 -29.98%
  QoQ % -26.98% -25.53% -12.88% -2.55% 40.11% -9.38% -
  Horiz. % 58.62% 80.28% 107.79% 123.72% 126.97% 90.62% 100.00%
P/EPS 84.45 75.10 116.54 163.33 92.72 60.07 60.58 24.82%
  QoQ % 12.45% -35.56% -28.65% 76.15% 54.35% -0.84% -
  Horiz. % 139.40% 123.97% 192.37% 269.61% 153.05% 99.16% 100.00%
EY 1.18 1.33 0.86 0.61 1.08 1.66 1.65 -20.05%
  QoQ % -11.28% 54.65% 40.98% -43.52% -34.94% 0.61% -
  Horiz. % 71.52% 80.61% 52.12% 36.97% 65.45% 100.61% 100.00%
DY 1.03 1.15 1.18 1.58 1.00 1.26 1.07 -2.51%
  QoQ % -10.43% -2.54% -25.32% 58.00% -20.63% 17.76% -
  Horiz. % 96.26% 107.48% 110.28% 147.66% 93.46% 117.76% 100.00%
P/NAPS 3.59 4.64 6.07 6.33 6.70 5.30 6.23 -30.78%
  QoQ % -22.63% -23.56% -4.11% -5.52% 26.42% -14.93% -
  Horiz. % 57.62% 74.48% 97.43% 101.61% 107.54% 85.07% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

363  418  578  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.275+0.005 
 MESTRON 0.23+0.015 
 QES 0.37+0.015 
 SAMAIDEN 1.94+0.26 
 PA 0.18+0.005 
 TECHNAX 0.165+0.005 
 SCBUILD 0.065+0.01 

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