Highlights

[SCICOM] QoQ Quarter Result on 2020-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 29-May-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Mar-2020  [#3]
Profit Trend QoQ -     -17.63%    YoY -     24.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 55,803 52,499 42,483 44,959 45,796 48,092 42,230 20.32%
  QoQ % 6.29% 23.58% -5.51% -1.83% -4.77% 13.88% -
  Horiz. % 132.14% 124.32% 100.60% 106.46% 108.44% 113.88% 100.00%
PBT 9,803 9,164 4,915 7,369 9,104 9,284 7,401 20.51%
  QoQ % 6.97% 86.45% -33.30% -19.06% -1.94% 25.44% -
  Horiz. % 132.46% 123.82% 66.41% 99.57% 123.01% 125.44% 100.00%
Tax -2,873 -2,389 -520 -2,297 -2,946 -2,856 -2,661 5.22%
  QoQ % -20.26% -359.42% 77.36% 22.03% -3.15% -7.33% -
  Horiz. % 107.97% 89.78% 19.54% 86.32% 110.71% 107.33% 100.00%
NP 6,930 6,775 4,395 5,072 6,158 6,428 4,740 28.67%
  QoQ % 2.29% 54.15% -13.35% -17.64% -4.20% 35.61% -
  Horiz. % 146.20% 142.93% 92.72% 107.00% 129.92% 135.61% 100.00%
NP to SH 6,932 6,776 4,397 5,073 6,159 6,423 4,788 27.83%
  QoQ % 2.30% 54.11% -13.33% -17.63% -4.11% 34.15% -
  Horiz. % 144.78% 141.52% 91.83% 105.95% 128.63% 134.15% 100.00%
Tax Rate 29.31 % 26.07 % 10.58 % 31.17 % 32.36 % 30.76 % 35.95 % -12.67%
  QoQ % 12.43% 146.41% -66.06% -3.68% 5.20% -14.44% -
  Horiz. % 81.53% 72.52% 29.43% 86.70% 90.01% 85.56% 100.00%
Total Cost 48,873 45,724 38,088 39,887 39,638 41,664 37,490 19.24%
  QoQ % 6.89% 20.05% -4.51% 0.63% -4.86% 11.13% -
  Horiz. % 130.36% 121.96% 101.60% 106.39% 105.73% 111.13% 100.00%
Net Worth 106,636 106,636 103,081 103,081 103,081 103,081 99,527 4.69%
  QoQ % 0.00% 3.45% 0.00% 0.00% 0.00% 3.57% -
  Horiz. % 107.14% 107.14% 103.57% 103.57% 103.57% 103.57% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,331 5,331 3,554 3,554 5,331 5,331 3,554 30.88%
  QoQ % 0.00% 50.00% 0.00% -33.33% 0.00% 50.00% -
  Horiz. % 150.00% 150.00% 100.00% 100.00% 150.00% 150.00% 100.00%
Div Payout % 76.92 % 78.69 % 80.84 % 70.07 % 86.57 % 83.01 % 74.24 % 2.38%
  QoQ % -2.25% -2.66% 15.37% -19.06% 4.29% 11.81% -
  Horiz. % 103.61% 105.99% 108.89% 94.38% 116.61% 111.81% 100.00%
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 106,636 106,636 103,081 103,081 103,081 103,081 99,527 4.69%
  QoQ % 0.00% 3.45% 0.00% 0.00% 0.00% 3.57% -
  Horiz. % 107.14% 107.14% 103.57% 103.57% 103.57% 103.57% 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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 12.42 % 12.91 % 10.35 % 11.28 % 13.45 % 13.37 % 11.22 % 6.98%
  QoQ % -3.80% 24.73% -8.24% -16.13% 0.60% 19.16% -
  Horiz. % 110.70% 115.06% 92.25% 100.53% 119.88% 119.16% 100.00%
ROE 6.50 % 6.35 % 4.27 % 4.92 % 5.97 % 6.23 % 4.81 % 22.12%
  QoQ % 2.36% 48.71% -13.21% -17.59% -4.17% 29.52% -
  Horiz. % 135.14% 132.02% 88.77% 102.29% 124.12% 129.52% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.70 14.77 11.95 12.65 12.88 13.53 11.88 20.32%
  QoQ % 6.30% 23.60% -5.53% -1.79% -4.80% 13.89% -
  Horiz. % 132.15% 124.33% 100.59% 106.48% 108.42% 113.89% 100.00%
EPS 1.95 1.91 1.24 1.43 1.73 1.88 1.35 27.64%
  QoQ % 2.09% 54.03% -13.29% -17.34% -7.98% 39.26% -
  Horiz. % 144.44% 141.48% 91.85% 105.93% 128.15% 139.26% 100.00%
DPS 1.50 1.50 1.00 1.00 1.50 1.50 1.00 30.88%
  QoQ % 0.00% 50.00% 0.00% -33.33% 0.00% 50.00% -
  Horiz. % 150.00% 150.00% 100.00% 100.00% 150.00% 150.00% 100.00%
NAPS 0.3000 0.3000 0.2900 0.2900 0.2900 0.2900 0.2800 4.69%
  QoQ % 0.00% 3.45% 0.00% 0.00% 0.00% 3.57% -
  Horiz. % 107.14% 107.14% 103.57% 103.57% 103.57% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.70 14.77 11.95 12.65 12.88 13.53 11.88 20.32%
  QoQ % 6.30% 23.60% -5.53% -1.79% -4.80% 13.89% -
  Horiz. % 132.15% 124.33% 100.59% 106.48% 108.42% 113.89% 100.00%
EPS 1.95 1.91 1.24 1.43 1.73 1.88 1.35 27.64%
  QoQ % 2.09% 54.03% -13.29% -17.34% -7.98% 39.26% -
  Horiz. % 144.44% 141.48% 91.85% 105.93% 128.15% 139.26% 100.00%
DPS 1.50 1.50 1.00 1.00 1.50 1.50 1.00 30.88%
  QoQ % 0.00% 50.00% 0.00% -33.33% 0.00% 50.00% -
  Horiz. % 150.00% 150.00% 100.00% 100.00% 150.00% 150.00% 100.00%
NAPS 0.3000 0.3000 0.2900 0.2900 0.2900 0.2900 0.2800 4.69%
  QoQ % 0.00% 3.45% 0.00% 0.00% 0.00% 3.57% -
  Horiz. % 107.14% 107.14% 103.57% 103.57% 103.57% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.9300 0.8800 0.9400 0.7050 1.2500 0.8750 0.8200 -
P/RPS 5.92 5.96 7.86 5.57 9.70 6.47 6.90 -9.67%
  QoQ % -0.67% -24.17% 41.11% -42.58% 49.92% -6.23% -
  Horiz. % 85.80% 86.38% 113.91% 80.72% 140.58% 93.77% 100.00%
P/EPS 47.69 46.16 75.99 49.40 72.14 48.42 60.88 -14.96%
  QoQ % 3.31% -39.26% 53.83% -31.52% 48.99% -20.47% -
  Horiz. % 78.33% 75.82% 124.82% 81.14% 118.50% 79.53% 100.00%
EY 2.10 2.17 1.32 2.02 1.39 2.07 1.64 17.83%
  QoQ % -3.23% 64.39% -34.65% 45.32% -32.85% 26.22% -
  Horiz. % 128.05% 132.32% 80.49% 123.17% 84.76% 126.22% 100.00%
DY 1.61 1.70 1.06 1.42 1.20 1.71 1.22 20.21%
  QoQ % -5.29% 60.38% -25.35% 18.33% -29.82% 40.16% -
  Horiz. % 131.97% 139.34% 86.89% 116.39% 98.36% 140.16% 100.00%
P/NAPS 3.10 2.93 3.24 2.43 4.31 3.02 2.93 3.81%
  QoQ % 5.80% -9.57% 33.33% -43.62% 42.72% 3.07% -
  Horiz. % 105.80% 100.00% 110.58% 82.94% 147.10% 103.07% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 28/08/20 29/05/20 21/02/20 25/11/19 28/08/19 -
Price 1.0600 0.9150 0.9150 1.0200 1.0600 1.0800 0.8800 -
P/RPS 6.75 6.20 7.66 8.06 8.23 7.98 7.41 -6.00%
  QoQ % 8.87% -19.06% -4.96% -2.07% 3.13% 7.69% -
  Horiz. % 91.09% 83.67% 103.37% 108.77% 111.07% 107.69% 100.00%
P/EPS 54.35 48.00 73.97 71.47 61.18 59.77 65.33 -11.50%
  QoQ % 13.23% -35.11% 3.50% 16.82% 2.36% -8.51% -
  Horiz. % 83.19% 73.47% 113.23% 109.40% 93.65% 91.49% 100.00%
EY 1.84 2.08 1.35 1.40 1.63 1.67 1.53 13.03%
  QoQ % -11.54% 54.07% -3.57% -14.11% -2.40% 9.15% -
  Horiz. % 120.26% 135.95% 88.24% 91.50% 106.54% 109.15% 100.00%
DY 1.42 1.64 1.09 0.98 1.42 1.39 1.14 15.69%
  QoQ % -13.41% 50.46% 11.22% -30.99% 2.16% 21.93% -
  Horiz. % 124.56% 143.86% 95.61% 85.96% 124.56% 121.93% 100.00%
P/NAPS 3.53 3.05 3.16 3.52 3.66 3.72 3.14 8.08%
  QoQ % 15.74% -3.48% -10.23% -3.83% -1.61% 18.47% -
  Horiz. % 112.42% 97.13% 100.64% 112.10% 116.56% 118.47% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS