Highlights

[SCICOM] QoQ TTM Result on 2019-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -15.63%    YoY -     -48.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 176,680 170,593 161,160 156,566 154,809 158,110 165,289 4.53%
  QoQ % 3.57% 5.85% 2.93% 1.13% -2.09% -4.34% -
  Horiz. % 106.89% 103.21% 97.50% 94.72% 93.66% 95.66% 100.00%
PBT 31,208 29,532 27,061 25,940 28,874 32,073 37,030 -10.75%
  QoQ % 5.68% 9.13% 4.32% -10.16% -9.97% -13.39% -
  Horiz. % 84.28% 79.75% 73.08% 70.05% 77.97% 86.61% 100.00%
Tax -9,844 -8,217 -7,039 -6,588 -5,933 -5,911 -5,113 54.58%
  QoQ % -19.80% -16.74% -6.85% -11.04% -0.37% -15.61% -
  Horiz. % 192.53% 160.71% 137.67% 128.85% 116.04% 115.61% 100.00%
NP 21,364 21,315 20,022 19,352 22,941 26,162 31,917 -23.42%
  QoQ % 0.23% 6.46% 3.46% -15.64% -12.31% -18.03% -
  Horiz. % 66.94% 66.78% 62.73% 60.63% 71.88% 81.97% 100.00%
NP to SH 21,453 21,447 20,209 19,556 23,179 26,434 32,221 -23.69%
  QoQ % 0.03% 6.13% 3.34% -15.63% -12.31% -17.96% -
  Horiz. % 66.58% 66.56% 62.72% 60.69% 71.94% 82.04% 100.00%
Tax Rate 31.54 % 27.82 % 26.01 % 25.40 % 20.55 % 18.43 % 13.81 % 73.16%
  QoQ % 13.37% 6.96% 2.40% 23.60% 11.50% 33.45% -
  Horiz. % 228.39% 201.45% 188.34% 183.92% 148.81% 133.45% 100.00%
Total Cost 155,316 149,278 141,138 137,214 131,868 131,948 133,372 10.66%
  QoQ % 4.04% 5.77% 2.86% 4.05% -0.06% -1.07% -
  Horiz. % 116.45% 111.93% 105.82% 102.88% 98.87% 98.93% 100.00%
Net Worth 103,081 103,081 99,527 95,972 99,527 99,527 106,636 -2.23%
  QoQ % 0.00% 3.57% 3.70% -3.57% 0.00% -6.67% -
  Horiz. % 96.67% 96.67% 93.33% 90.00% 93.33% 93.33% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 17,772 17,772 19,549 26,659 30,213 31,990 31,990 -32.35%
  QoQ % 0.00% -9.09% -26.67% -11.76% -5.56% 0.00% -
  Horiz. % 55.56% 55.56% 61.11% 83.33% 94.44% 100.00% 100.00%
Div Payout % 82.84 % 82.87 % 96.74 % 136.32 % 130.35 % 121.02 % 99.29 % -11.35%
  QoQ % -0.04% -14.34% -29.03% 4.58% 7.71% 21.89% -
  Horiz. % 83.43% 83.46% 97.43% 137.29% 131.28% 121.89% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 103,081 103,081 99,527 95,972 99,527 99,527 106,636 -2.23%
  QoQ % 0.00% 3.57% 3.70% -3.57% 0.00% -6.67% -
  Horiz. % 96.67% 96.67% 93.33% 90.00% 93.33% 93.33% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.09 % 12.49 % 12.42 % 12.36 % 14.82 % 16.55 % 19.31 % -26.75%
  QoQ % -3.20% 0.56% 0.49% -16.60% -10.45% -14.29% -
  Horiz. % 62.61% 64.68% 64.32% 64.01% 76.75% 85.71% 100.00%
ROE 20.81 % 20.81 % 20.31 % 20.38 % 23.29 % 26.56 % 30.22 % -21.97%
  QoQ % 0.00% 2.46% -0.34% -12.49% -12.31% -12.11% -
  Horiz. % 68.86% 68.86% 67.21% 67.44% 77.07% 87.89% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 49.71 47.99 45.34 44.05 43.55 44.48 46.50 4.54%
  QoQ % 3.58% 5.84% 2.93% 1.15% -2.09% -4.34% -
  Horiz. % 106.90% 103.20% 97.51% 94.73% 93.66% 95.66% 100.00%
EPS 6.04 6.03 5.69 5.50 6.52 7.44 9.06 -23.63%
  QoQ % 0.17% 5.98% 3.45% -15.64% -12.37% -17.88% -
  Horiz. % 66.67% 66.56% 62.80% 60.71% 71.96% 82.12% 100.00%
DPS 5.00 5.00 5.50 7.50 8.50 9.00 9.00 -32.35%
  QoQ % 0.00% -9.09% -26.67% -11.76% -5.56% 0.00% -
  Horiz. % 55.56% 55.56% 61.11% 83.33% 94.44% 100.00% 100.00%
NAPS 0.2900 0.2900 0.2800 0.2700 0.2800 0.2800 0.3000 -2.23%
  QoQ % 0.00% 3.57% 3.70% -3.57% 0.00% -6.67% -
  Horiz. % 96.67% 96.67% 93.33% 90.00% 93.33% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 49.71 47.99 45.34 44.05 43.55 44.48 46.50 4.54%
  QoQ % 3.58% 5.84% 2.93% 1.15% -2.09% -4.34% -
  Horiz. % 106.90% 103.20% 97.51% 94.73% 93.66% 95.66% 100.00%
EPS 6.04 6.03 5.69 5.50 6.52 7.44 9.06 -23.63%
  QoQ % 0.17% 5.98% 3.45% -15.64% -12.37% -17.88% -
  Horiz. % 66.67% 66.56% 62.80% 60.71% 71.96% 82.12% 100.00%
DPS 5.00 5.00 5.50 7.50 8.50 9.00 9.00 -32.35%
  QoQ % 0.00% -9.09% -26.67% -11.76% -5.56% 0.00% -
  Horiz. % 55.56% 55.56% 61.11% 83.33% 94.44% 100.00% 100.00%
NAPS 0.2900 0.2900 0.2800 0.2700 0.2800 0.2800 0.3000 -2.23%
  QoQ % 0.00% 3.57% 3.70% -3.57% 0.00% -6.67% -
  Horiz. % 96.67% 96.67% 93.33% 90.00% 93.33% 93.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.2500 0.8750 0.8200 1.0900 1.0500 1.8500 1.9900 -
P/RPS 2.51 1.82 1.81 2.47 2.41 4.16 4.28 -29.87%
  QoQ % 37.91% 0.55% -26.72% 2.49% -42.07% -2.80% -
  Horiz. % 58.64% 42.52% 42.29% 57.71% 56.31% 97.20% 100.00%
P/EPS 20.71 14.50 14.42 19.81 16.10 24.88 21.95 -3.79%
  QoQ % 42.83% 0.55% -27.21% 23.04% -35.29% 13.35% -
  Horiz. % 94.35% 66.06% 65.69% 90.25% 73.35% 113.35% 100.00%
EY 4.83 6.90 6.93 5.05 6.21 4.02 4.56 3.90%
  QoQ % -30.00% -0.43% 37.23% -18.68% 54.48% -11.84% -
  Horiz. % 105.92% 151.32% 151.97% 110.75% 136.18% 88.16% 100.00%
DY 4.00 5.71 6.71 6.88 8.10 4.86 4.52 -7.80%
  QoQ % -29.95% -14.90% -2.47% -15.06% 66.67% 7.52% -
  Horiz. % 88.50% 126.33% 148.45% 152.21% 179.20% 107.52% 100.00%
P/NAPS 4.31 3.02 2.93 4.04 3.75 6.61 6.63 -24.90%
  QoQ % 42.72% 3.07% -27.48% 7.73% -43.27% -0.30% -
  Horiz. % 65.01% 45.55% 44.19% 60.94% 56.56% 99.70% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 25/11/19 28/08/19 23/05/19 26/02/19 22/11/18 27/08/18 -
Price 1.0600 1.0800 0.8800 0.9700 1.3000 1.7000 1.9000 -
P/RPS 2.13 2.25 1.94 2.20 2.98 3.82 4.09 -35.19%
  QoQ % -5.33% 15.98% -11.82% -26.17% -21.99% -6.60% -
  Horiz. % 52.08% 55.01% 47.43% 53.79% 72.86% 93.40% 100.00%
P/EPS 17.56 17.90 15.48 17.63 19.94 22.86 20.96 -11.10%
  QoQ % -1.90% 15.63% -12.20% -11.58% -12.77% 9.06% -
  Horiz. % 83.78% 85.40% 73.85% 84.11% 95.13% 109.06% 100.00%
EY 5.69 5.59 6.46 5.67 5.02 4.37 4.77 12.44%
  QoQ % 1.79% -13.47% 13.93% 12.95% 14.87% -8.39% -
  Horiz. % 119.29% 117.19% 135.43% 118.87% 105.24% 91.61% 100.00%
DY 4.72 4.63 6.25 7.73 6.54 5.29 4.74 -0.28%
  QoQ % 1.94% -25.92% -19.15% 18.20% 23.63% 11.60% -
  Horiz. % 99.58% 97.68% 131.86% 163.08% 137.97% 111.60% 100.00%
P/NAPS 3.66 3.72 3.14 3.59 4.64 6.07 6.33 -30.53%
  QoQ % -1.61% 18.47% -12.53% -22.63% -23.56% -4.11% -
  Horiz. % 57.82% 58.77% 49.61% 56.71% 73.30% 95.89% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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