Highlights

[SCICOM] QoQ 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 -     17.27%    YoY -     15.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 44,959 45,796 48,092 42,230 40,562 39,709 38,659 10.58%
  QoQ % -1.83% -4.77% 13.88% 4.11% 2.15% 2.72% -
  Horiz. % 116.30% 118.46% 124.40% 109.24% 104.92% 102.72% 100.00%
PBT 7,369 9,104 9,284 7,401 5,419 7,428 6,813 5.36%
  QoQ % -19.06% -1.94% 25.44% 36.58% -27.05% 9.03% -
  Horiz. % 108.16% 133.63% 136.27% 108.63% 79.54% 109.03% 100.00%
Tax -2,297 -2,946 -2,856 -2,661 -1,381 -1,319 -1,678 23.26%
  QoQ % 22.03% -3.15% -7.33% -92.69% -4.70% 21.39% -
  Horiz. % 136.89% 175.57% 170.20% 158.58% 82.30% 78.61% 100.00%
NP 5,072 6,158 6,428 4,740 4,038 6,109 5,135 -0.82%
  QoQ % -17.64% -4.20% 35.61% 17.38% -33.90% 18.97% -
  Horiz. % 98.77% 119.92% 125.18% 92.31% 78.64% 118.97% 100.00%
NP to SH 5,073 6,159 6,423 4,788 4,083 6,153 5,185 -1.44%
  QoQ % -17.63% -4.11% 34.15% 17.27% -33.64% 18.67% -
  Horiz. % 97.84% 118.78% 123.88% 92.34% 78.75% 118.67% 100.00%
Tax Rate 31.17 % 32.36 % 30.76 % 35.95 % 25.48 % 17.76 % 24.63 % 16.98%
  QoQ % -3.68% 5.20% -14.44% 41.09% 43.47% -27.89% -
  Horiz. % 126.55% 131.38% 124.89% 145.96% 103.45% 72.11% 100.00%
Total Cost 39,887 39,638 41,664 37,490 36,524 33,600 33,524 12.27%
  QoQ % 0.63% -4.86% 11.13% 2.64% 8.70% 0.23% -
  Horiz. % 118.98% 118.24% 124.28% 111.83% 108.95% 100.23% 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 3,554 5,331 5,331 3,554 3,554 5,331 7,109 -36.98%
  QoQ % -33.33% 0.00% 50.00% 0.00% -33.33% -25.00% -
  Horiz. % 50.00% 75.00% 75.00% 50.00% 50.00% 75.00% 100.00%
Div Payout % 70.07 % 86.57 % 83.01 % 74.24 % 87.06 % 86.65 % 137.11 % -36.05%
  QoQ % -19.06% 4.29% 11.81% -14.73% 0.47% -36.80% -
  Horiz. % 51.10% 63.14% 60.54% 54.15% 63.50% 63.20% 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 11.28 % 13.45 % 13.37 % 11.22 % 9.96 % 15.38 % 13.28 % -10.30%
  QoQ % -16.13% 0.60% 19.16% 12.65% -35.24% 15.81% -
  Horiz. % 84.94% 101.28% 100.68% 84.49% 75.00% 115.81% 100.00%
ROE 4.92 % 5.97 % 6.23 % 4.81 % 4.25 % 6.18 % 5.21 % -3.74%
  QoQ % -17.59% -4.17% 29.52% 13.18% -31.23% 18.62% -
  Horiz. % 94.43% 114.59% 119.58% 92.32% 81.57% 118.62% 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 12.65 12.88 13.53 11.88 11.41 11.17 10.88 10.56%
  QoQ % -1.79% -4.80% 13.89% 4.12% 2.15% 2.67% -
  Horiz. % 116.27% 118.38% 124.36% 109.19% 104.87% 102.67% 100.00%
EPS 1.43 1.73 1.88 1.35 1.15 1.73 1.46 -1.37%
  QoQ % -17.34% -7.98% 39.26% 17.39% -33.53% 18.49% -
  Horiz. % 97.95% 118.49% 128.77% 92.47% 78.77% 118.49% 100.00%
DPS 1.00 1.50 1.50 1.00 1.00 1.50 2.00 -36.98%
  QoQ % -33.33% 0.00% 50.00% 0.00% -33.33% -25.00% -
  Horiz. % 50.00% 75.00% 75.00% 50.00% 50.00% 75.00% 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 12.65 12.88 13.53 11.88 11.41 11.17 10.88 10.56%
  QoQ % -1.79% -4.80% 13.89% 4.12% 2.15% 2.67% -
  Horiz. % 116.27% 118.38% 124.36% 109.19% 104.87% 102.67% 100.00%
EPS 1.43 1.73 1.88 1.35 1.15 1.73 1.46 -1.37%
  QoQ % -17.34% -7.98% 39.26% 17.39% -33.53% 18.49% -
  Horiz. % 97.95% 118.49% 128.77% 92.47% 78.77% 118.49% 100.00%
DPS 1.00 1.50 1.50 1.00 1.00 1.50 2.00 -36.98%
  QoQ % -33.33% 0.00% 50.00% 0.00% -33.33% -25.00% -
  Horiz. % 50.00% 75.00% 75.00% 50.00% 50.00% 75.00% 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 5.57 9.70 6.47 6.90 9.55 9.40 17.01 -52.46%
  QoQ % -42.58% 49.92% -6.23% -27.75% 1.60% -44.74% -
  Horiz. % 32.75% 57.03% 38.04% 40.56% 56.14% 55.26% 100.00%
P/EPS 49.40 72.14 48.42 60.88 94.89 60.66 126.83 -46.64%
  QoQ % -31.52% 48.99% -20.47% -35.84% 56.43% -52.17% -
  Horiz. % 38.95% 56.88% 38.18% 48.00% 74.82% 47.83% 100.00%
EY 2.02 1.39 2.07 1.64 1.05 1.65 0.79 86.88%
  QoQ % 45.32% -32.85% 26.22% 56.19% -36.36% 108.86% -
  Horiz. % 255.70% 175.95% 262.03% 207.59% 132.91% 208.86% 100.00%
DY 1.42 1.20 1.71 1.22 0.92 1.43 1.08 20.00%
  QoQ % 18.33% -29.82% 40.16% 32.61% -35.66% 32.41% -
  Horiz. % 131.48% 111.11% 158.33% 112.96% 85.19% 132.41% 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 8.06 8.23 7.98 7.41 8.50 11.64 15.63 -35.67%
  QoQ % -2.07% 3.13% 7.69% -12.82% -26.98% -25.53% -
  Horiz. % 51.57% 52.66% 51.06% 47.41% 54.38% 74.47% 100.00%
P/EPS 71.47 61.18 59.77 65.33 84.45 75.10 116.54 -27.80%
  QoQ % 16.82% 2.36% -8.51% -22.64% 12.45% -35.56% -
  Horiz. % 61.33% 52.50% 51.29% 56.06% 72.46% 64.44% 100.00%
EY 1.40 1.63 1.67 1.53 1.18 1.33 0.86 38.34%
  QoQ % -14.11% -2.40% 9.15% 29.66% -11.28% 54.65% -
  Horiz. % 162.79% 189.53% 194.19% 177.91% 137.21% 154.65% 100.00%
DY 0.98 1.42 1.39 1.14 1.03 1.15 1.18 -11.64%
  QoQ % -30.99% 2.16% 21.93% 10.68% -10.43% -2.54% -
  Horiz. % 83.05% 120.34% 117.80% 96.61% 87.29% 97.46% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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