Highlights

[SCICOM] QoQ TTM Result on 2020-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -1.74%    YoY -     9.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 202,957 195,744 185,737 181,330 181,077 176,680 170,593 12.27%
  QoQ % 3.68% 5.39% 2.43% 0.14% 2.49% 3.57% -
  Horiz. % 118.97% 114.74% 108.88% 106.29% 106.15% 103.57% 100.00%
PBT 31,889 31,251 30,552 30,672 33,158 31,208 29,532 5.25%
  QoQ % 2.04% 2.29% -0.39% -7.50% 6.25% 5.68% -
  Horiz. % 107.98% 105.82% 103.45% 103.86% 112.28% 105.68% 100.00%
Tax -7,781 -8,079 -8,152 -8,619 -10,760 -9,844 -8,217 -3.57%
  QoQ % 3.69% 0.90% 5.42% 19.90% -9.31% -19.80% -
  Horiz. % 94.69% 98.32% 99.21% 104.89% 130.95% 119.80% 100.00%
NP 24,108 23,172 22,400 22,053 22,398 21,364 21,315 8.55%
  QoQ % 4.04% 3.45% 1.57% -1.54% 4.84% 0.23% -
  Horiz. % 113.10% 108.71% 105.09% 103.46% 105.08% 100.23% 100.00%
NP to SH 24,116 23,178 22,405 22,052 22,443 21,453 21,447 8.13%
  QoQ % 4.05% 3.45% 1.60% -1.74% 4.61% 0.03% -
  Horiz. % 112.44% 108.07% 104.47% 102.82% 104.64% 100.03% 100.00%
Tax Rate 24.40 % 25.85 % 26.68 % 28.10 % 32.45 % 31.54 % 27.82 % -8.37%
  QoQ % -5.61% -3.11% -5.05% -13.41% 2.89% 13.37% -
  Horiz. % 87.71% 92.92% 95.90% 101.01% 116.64% 113.37% 100.00%
Total Cost 178,849 172,572 163,337 159,277 158,679 155,316 149,278 12.79%
  QoQ % 3.64% 5.65% 2.55% 0.38% 2.17% 4.04% -
  Horiz. % 119.81% 115.60% 109.42% 106.70% 106.30% 104.04% 100.00%
Net Worth 106,636 106,636 106,636 103,081 103,081 103,081 103,081 2.28%
  QoQ % 0.00% 0.00% 3.45% 0.00% 0.00% 0.00% -
  Horiz. % 103.45% 103.45% 103.45% 100.00% 100.00% 100.00% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 19,549 17,772 17,772 17,772 17,772 17,772 17,772 6.55%
  QoQ % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 81.07 % 76.68 % 79.32 % 80.59 % 79.19 % 82.84 % 82.87 % -1.45%
  QoQ % 5.73% -3.33% -1.58% 1.77% -4.41% -0.04% -
  Horiz. % 97.83% 92.53% 95.72% 97.25% 95.56% 99.96% 100.00%
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 106,636 106,636 106,636 103,081 103,081 103,081 103,081 2.28%
  QoQ % 0.00% 0.00% 3.45% 0.00% 0.00% 0.00% -
  Horiz. % 103.45% 103.45% 103.45% 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 11.88 % 11.84 % 12.06 % 12.16 % 12.37 % 12.09 % 12.49 % -3.28%
  QoQ % 0.34% -1.82% -0.82% -1.70% 2.32% -3.20% -
  Horiz. % 95.12% 94.80% 96.56% 97.36% 99.04% 96.80% 100.00%
ROE 22.62 % 21.74 % 21.01 % 21.39 % 21.77 % 20.81 % 20.81 % 5.71%
  QoQ % 4.05% 3.47% -1.78% -1.75% 4.61% 0.00% -
  Horiz. % 108.70% 104.47% 100.96% 102.79% 104.61% 100.00% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 57.10 55.07 52.25 51.01 50.94 49.71 47.99 12.27%
  QoQ % 3.69% 5.40% 2.43% 0.14% 2.47% 3.58% -
  Horiz. % 118.98% 114.75% 108.88% 106.29% 106.15% 103.58% 100.00%
EPS 6.78 6.52 6.30 6.20 6.31 6.04 6.03 8.12%
  QoQ % 3.99% 3.49% 1.61% -1.74% 4.47% 0.17% -
  Horiz. % 112.44% 108.13% 104.48% 102.82% 104.64% 100.17% 100.00%
DPS 5.50 5.00 5.00 5.00 5.00 5.00 5.00 6.55%
  QoQ % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3000 0.3000 0.3000 0.2900 0.2900 0.2900 0.2900 2.28%
  QoQ % 0.00% 0.00% 3.45% 0.00% 0.00% 0.00% -
  Horiz. % 103.45% 103.45% 103.45% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 57.10 55.07 52.25 51.01 50.94 49.71 47.99 12.27%
  QoQ % 3.69% 5.40% 2.43% 0.14% 2.47% 3.58% -
  Horiz. % 118.98% 114.75% 108.88% 106.29% 106.15% 103.58% 100.00%
EPS 6.78 6.52 6.30 6.20 6.31 6.04 6.03 8.12%
  QoQ % 3.99% 3.49% 1.61% -1.74% 4.47% 0.17% -
  Horiz. % 112.44% 108.13% 104.48% 102.82% 104.64% 100.17% 100.00%
DPS 5.50 5.00 5.00 5.00 5.00 5.00 5.00 6.55%
  QoQ % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3000 0.3000 0.3000 0.2900 0.2900 0.2900 0.2900 2.28%
  QoQ % 0.00% 0.00% 3.45% 0.00% 0.00% 0.00% -
  Horiz. % 103.45% 103.45% 103.45% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.2200 0.9300 0.8800 0.9400 0.7050 1.2500 0.8750 -
P/RPS 2.14 1.69 1.68 1.84 1.38 2.51 1.82 11.39%
  QoQ % 26.63% 0.60% -8.70% 33.33% -45.02% 37.91% -
  Horiz. % 117.58% 92.86% 92.31% 101.10% 75.82% 137.91% 100.00%
P/EPS 17.98 14.26 13.96 15.15 11.17 20.71 14.50 15.40%
  QoQ % 26.09% 2.15% -7.85% 35.63% -46.06% 42.83% -
  Horiz. % 124.00% 98.34% 96.28% 104.48% 77.03% 142.83% 100.00%
EY 5.56 7.01 7.16 6.60 8.96 4.83 6.90 -13.40%
  QoQ % -20.68% -2.09% 8.48% -26.34% 85.51% -30.00% -
  Horiz. % 80.58% 101.59% 103.77% 95.65% 129.86% 70.00% 100.00%
DY 4.51 5.38 5.68 5.32 7.09 4.00 5.71 -14.54%
  QoQ % -16.17% -5.28% 6.77% -24.96% 77.25% -29.95% -
  Horiz. % 78.98% 94.22% 99.47% 93.17% 124.17% 70.05% 100.00%
P/NAPS 4.07 3.10 2.93 3.24 2.43 4.31 3.02 21.99%
  QoQ % 31.29% 5.80% -9.57% 33.33% -43.62% 42.72% -
  Horiz. % 134.77% 102.65% 97.02% 107.28% 80.46% 142.72% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 26/02/21 27/11/20 28/08/20 29/05/20 21/02/20 25/11/19 -
Price 1.1200 1.0600 0.9150 0.9150 1.0200 1.0600 1.0800 -
P/RPS 1.96 1.92 1.75 1.79 2.00 2.13 2.25 -8.78%
  QoQ % 2.08% 9.71% -2.23% -10.50% -6.10% -5.33% -
  Horiz. % 87.11% 85.33% 77.78% 79.56% 88.89% 94.67% 100.00%
P/EPS 16.51 16.26 14.52 14.75 16.15 17.56 17.90 -5.24%
  QoQ % 1.54% 11.98% -1.56% -8.67% -8.03% -1.90% -
  Horiz. % 92.23% 90.84% 81.12% 82.40% 90.22% 98.10% 100.00%
EY 6.06 6.15 6.89 6.78 6.19 5.69 5.59 5.52%
  QoQ % -1.46% -10.74% 1.62% 9.53% 8.79% 1.79% -
  Horiz. % 108.41% 110.02% 123.26% 121.29% 110.73% 101.79% 100.00%
DY 4.91 4.72 5.46 5.46 4.90 4.72 4.63 3.99%
  QoQ % 4.03% -13.55% 0.00% 11.43% 3.81% 1.94% -
  Horiz. % 106.05% 101.94% 117.93% 117.93% 105.83% 101.94% 100.00%
P/NAPS 3.73 3.53 3.05 3.16 3.52 3.66 3.72 0.18%
  QoQ % 5.67% 15.74% -3.48% -10.23% -3.83% -1.61% -
  Horiz. % 100.27% 94.89% 81.99% 84.95% 94.62% 98.39% 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