Highlights

[SCICOM] QoQ Quarter Result on 2018-12-31 [#2]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     18.67%    YoY -     -34.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 48,092 42,230 40,562 39,709 38,659 37,636 38,805 15.36%
  QoQ % 13.88% 4.11% 2.15% 2.72% 2.72% -3.01% -
  Horiz. % 123.93% 108.83% 104.53% 102.33% 99.62% 96.99% 100.00%
PBT 9,284 7,401 5,419 7,428 6,813 6,280 8,353 7.29%
  QoQ % 25.44% 36.58% -27.05% 9.03% 8.49% -24.82% -
  Horiz. % 111.15% 88.60% 64.87% 88.93% 81.56% 75.18% 100.00%
Tax -2,856 -2,661 -1,381 -1,319 -1,678 -2,210 -726 148.99%
  QoQ % -7.33% -92.69% -4.70% 21.39% 24.07% -204.41% -
  Horiz. % 393.39% 366.53% 190.22% 181.68% 231.13% 304.41% 100.00%
NP 6,428 4,740 4,038 6,109 5,135 4,070 7,627 -10.77%
  QoQ % 35.61% 17.38% -33.90% 18.97% 26.17% -46.64% -
  Horiz. % 84.28% 62.15% 52.94% 80.10% 67.33% 53.36% 100.00%
NP to SH 6,423 4,788 4,083 6,153 5,185 4,135 7,706 -11.42%
  QoQ % 34.15% 17.27% -33.64% 18.67% 25.39% -46.34% -
  Horiz. % 83.35% 62.13% 52.98% 79.85% 67.29% 53.66% 100.00%
Tax Rate 30.76 % 35.95 % 25.48 % 17.76 % 24.63 % 35.19 % 8.69 % 132.08%
  QoQ % -14.44% 41.09% 43.47% -27.89% -30.01% 304.95% -
  Horiz. % 353.97% 413.69% 293.21% 204.37% 283.43% 404.95% 100.00%
Total Cost 41,664 37,490 36,524 33,600 33,524 33,566 31,178 21.30%
  QoQ % 11.13% 2.64% 8.70% 0.23% -0.13% 7.66% -
  Horiz. % 133.63% 120.25% 117.15% 107.77% 107.52% 107.66% 100.00%
Net Worth 103,081 99,527 95,972 99,527 99,527 106,636 106,636 -2.23%
  QoQ % 3.57% 3.70% -3.57% 0.00% -6.67% 0.00% -
  Horiz. % 96.67% 93.33% 90.00% 93.33% 93.33% 100.00% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 5,331 3,554 3,554 5,331 7,109 10,663 7,109 -17.44%
  QoQ % 50.00% 0.00% -33.33% -25.00% -33.33% 50.00% -
  Horiz. % 75.00% 50.00% 50.00% 75.00% 100.00% 150.00% 100.00%
Div Payout % 83.01 % 74.24 % 87.06 % 86.65 % 137.11 % 257.89 % 92.25 % -6.79%
  QoQ % 11.81% -14.73% 0.47% -36.80% -46.83% 179.56% -
  Horiz. % 89.98% 80.48% 94.37% 93.93% 148.63% 279.56% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 103,081 99,527 95,972 99,527 99,527 106,636 106,636 -2.23%
  QoQ % 3.57% 3.70% -3.57% 0.00% -6.67% 0.00% -
  Horiz. % 96.67% 93.33% 90.00% 93.33% 93.33% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.37 % 11.22 % 9.96 % 15.38 % 13.28 % 10.81 % 19.65 % -22.62%
  QoQ % 19.16% 12.65% -35.24% 15.81% 22.85% -44.99% -
  Horiz. % 68.04% 57.10% 50.69% 78.27% 67.58% 55.01% 100.00%
ROE 6.23 % 4.81 % 4.25 % 6.18 % 5.21 % 3.88 % 7.23 % -9.44%
  QoQ % 29.52% 13.18% -31.23% 18.62% 34.28% -46.33% -
  Horiz. % 86.17% 66.53% 58.78% 85.48% 72.06% 53.67% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.53 11.88 11.41 11.17 10.88 10.59 10.92 15.34%
  QoQ % 13.89% 4.12% 2.15% 2.67% 2.74% -3.02% -
  Horiz. % 123.90% 108.79% 104.49% 102.29% 99.63% 96.98% 100.00%
EPS 1.88 1.35 1.15 1.73 1.46 1.16 2.17 -9.11%
  QoQ % 39.26% 17.39% -33.53% 18.49% 25.86% -46.54% -
  Horiz. % 86.64% 62.21% 53.00% 79.72% 67.28% 53.46% 100.00%
DPS 1.50 1.00 1.00 1.50 2.00 3.00 2.00 -17.44%
  QoQ % 50.00% 0.00% -33.33% -25.00% -33.33% 50.00% -
  Horiz. % 75.00% 50.00% 50.00% 75.00% 100.00% 150.00% 100.00%
NAPS 0.2900 0.2800 0.2700 0.2800 0.2800 0.3000 0.3000 -2.23%
  QoQ % 3.57% 3.70% -3.57% 0.00% -6.67% 0.00% -
  Horiz. % 96.67% 93.33% 90.00% 93.33% 93.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.53 11.88 11.41 11.17 10.88 10.59 10.92 15.34%
  QoQ % 13.89% 4.12% 2.15% 2.67% 2.74% -3.02% -
  Horiz. % 123.90% 108.79% 104.49% 102.29% 99.63% 96.98% 100.00%
EPS 1.88 1.35 1.15 1.73 1.46 1.16 2.17 -9.11%
  QoQ % 39.26% 17.39% -33.53% 18.49% 25.86% -46.54% -
  Horiz. % 86.64% 62.21% 53.00% 79.72% 67.28% 53.46% 100.00%
DPS 1.50 1.00 1.00 1.50 2.00 3.00 2.00 -17.44%
  QoQ % 50.00% 0.00% -33.33% -25.00% -33.33% 50.00% -
  Horiz. % 75.00% 50.00% 50.00% 75.00% 100.00% 150.00% 100.00%
NAPS 0.2900 0.2800 0.2700 0.2800 0.2800 0.3000 0.3000 -2.23%
  QoQ % 3.57% 3.70% -3.57% 0.00% -6.67% 0.00% -
  Horiz. % 96.67% 93.33% 90.00% 93.33% 93.33% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.8750 0.8200 1.0900 1.0500 1.8500 1.9900 2.0200 -
P/RPS 6.47 6.90 9.55 9.40 17.01 18.79 18.50 -50.33%
  QoQ % -6.23% -27.75% 1.60% -44.74% -9.47% 1.57% -
  Horiz. % 34.97% 37.30% 51.62% 50.81% 91.95% 101.57% 100.00%
P/EPS 48.42 60.88 94.89 60.66 126.83 171.06 93.18 -35.34%
  QoQ % -20.47% -35.84% 56.43% -52.17% -25.86% 83.58% -
  Horiz. % 51.96% 65.34% 101.84% 65.10% 136.11% 183.58% 100.00%
EY 2.07 1.64 1.05 1.65 0.79 0.58 1.07 55.20%
  QoQ % 26.22% 56.19% -36.36% 108.86% 36.21% -45.79% -
  Horiz. % 193.46% 153.27% 98.13% 154.21% 73.83% 54.21% 100.00%
DY 1.71 1.22 0.92 1.43 1.08 1.51 0.99 43.91%
  QoQ % 40.16% 32.61% -35.66% 32.41% -28.48% 52.53% -
  Horiz. % 172.73% 123.23% 92.93% 144.44% 109.09% 152.53% 100.00%
P/NAPS 3.02 2.93 4.04 3.75 6.61 6.63 6.73 -41.36%
  QoQ % 3.07% -27.48% 7.73% -43.27% -0.30% -1.49% -
  Horiz. % 44.87% 43.54% 60.03% 55.72% 98.22% 98.51% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 28/08/19 23/05/19 26/02/19 22/11/18 27/08/18 21/05/18 -
Price 1.0800 0.8800 0.9700 1.3000 1.7000 1.9000 2.0100 -
P/RPS 7.98 7.41 8.50 11.64 15.63 17.94 18.41 -42.70%
  QoQ % 7.69% -12.82% -26.98% -25.53% -12.88% -2.55% -
  Horiz. % 43.35% 40.25% 46.17% 63.23% 84.90% 97.45% 100.00%
P/EPS 59.77 65.33 84.45 75.10 116.54 163.33 92.72 -25.36%
  QoQ % -8.51% -22.64% 12.45% -35.56% -28.65% 76.15% -
  Horiz. % 64.46% 70.46% 91.08% 81.00% 125.69% 176.15% 100.00%
EY 1.67 1.53 1.18 1.33 0.86 0.61 1.08 33.68%
  QoQ % 9.15% 29.66% -11.28% 54.65% 40.98% -43.52% -
  Horiz. % 154.63% 141.67% 109.26% 123.15% 79.63% 56.48% 100.00%
DY 1.39 1.14 1.03 1.15 1.18 1.58 1.00 24.52%
  QoQ % 21.93% 10.68% -10.43% -2.54% -25.32% 58.00% -
  Horiz. % 139.00% 114.00% 103.00% 115.00% 118.00% 158.00% 100.00%
P/NAPS 3.72 3.14 3.59 4.64 6.07 6.33 6.70 -32.42%
  QoQ % 18.47% -12.53% -22.63% -23.56% -4.11% -5.52% -
  Horiz. % 55.52% 46.87% 53.58% 69.25% 90.60% 94.48% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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