Highlights

[SCICOM] YoY Annual (Unaudited) 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 YoY -     9.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 181,330 161,160 165,289 199,486 196,295 176,834 160,143 2.09%
  YoY % 12.52% -2.50% -17.14% 1.63% 11.01% 10.42% -
  Horiz. % 113.23% 100.64% 103.21% 124.57% 122.57% 110.42% 100.00%
PBT 30,672 27,061 37,029 49,774 44,908 34,043 22,313 5.44%
  YoY % 13.34% -26.92% -25.61% 10.84% 31.92% 52.57% -
  Horiz. % 137.46% 121.28% 165.95% 223.07% 201.26% 152.57% 100.00%
Tax -8,619 -7,039 -5,113 -4,692 -3,306 123 90 -
  YoY % -22.45% -37.67% -8.97% -41.92% -2,787.80% 36.67% -
  Horiz. % -9,576.67% -7,821.11% -5,681.11% -5,213.33% -3,673.33% 136.67% 100.00%
NP 22,053 20,022 31,916 45,082 41,602 34,166 22,403 -0.26%
  YoY % 10.14% -37.27% -29.20% 8.36% 21.76% 52.51% -
  Horiz. % 98.44% 89.37% 142.46% 201.23% 185.70% 152.51% 100.00%
NP to SH 22,052 20,209 32,220 45,398 41,947 34,694 23,202 -0.84%
  YoY % 9.12% -37.28% -29.03% 8.23% 20.91% 49.53% -
  Horiz. % 95.04% 87.10% 138.87% 195.66% 180.79% 149.53% 100.00%
Tax Rate 28.10 % 26.01 % 13.81 % 9.43 % 7.36 % -0.36 % -0.40 % -
  YoY % 8.04% 88.34% 46.45% 28.13% 2,144.44% 10.00% -
  Horiz. % -7,025.00% -6,502.50% -3,452.50% -2,357.50% -1,840.00% 90.00% 100.00%
Total Cost 159,277 141,138 133,373 154,404 154,693 142,668 137,740 2.45%
  YoY % 12.85% 5.82% -13.62% -0.19% 8.43% 3.58% -
  Horiz. % 115.64% 102.47% 96.83% 112.10% 112.31% 103.58% 100.00%
Net Worth 103,081 99,527 106,636 106,636 92,418 81,754 71,090 6.38%
  YoY % 3.57% -6.67% 0.00% 15.38% 13.04% 15.00% -
  Horiz. % 145.00% 140.00% 150.00% 150.00% 130.00% 115.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 17,772 19,549 31,990 31,990 31,990 26,659 20,734 -2.53%
  YoY % -9.09% -38.89% 0.00% 0.00% 20.00% 28.57% -
  Horiz. % 85.71% 94.29% 154.29% 154.29% 154.29% 128.57% 100.00%
Div Payout % 80.59 % 96.74 % 99.29 % 70.47 % 76.26 % 76.84 % 89.37 % -1.71%
  YoY % -16.69% -2.57% 40.90% -7.59% -0.75% -14.02% -
  Horiz. % 90.18% 108.25% 111.10% 78.85% 85.33% 85.98% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 103,081 99,527 106,636 106,636 92,418 81,754 71,090 6.38%
  YoY % 3.57% -6.67% 0.00% 15.38% 13.04% 15.00% -
  Horiz. % 145.00% 140.00% 150.00% 150.00% 130.00% 115.00% 100.00%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 296,211 3.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 12.16 % 12.42 % 19.31 % 22.60 % 21.19 % 19.32 % 13.99 % -2.31%
  YoY % -2.09% -35.68% -14.56% 6.65% 9.68% 38.10% -
  Horiz. % 86.92% 88.78% 138.03% 161.54% 151.47% 138.10% 100.00%
ROE 21.39 % 20.31 % 30.21 % 42.57 % 45.39 % 42.44 % 32.64 % -6.80%
  YoY % 5.32% -32.77% -29.03% -6.21% 6.95% 30.02% -
  Horiz. % 65.53% 62.22% 92.56% 130.42% 139.06% 130.02% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 51.01 45.34 46.50 56.12 55.22 49.75 54.06 -0.96%
  YoY % 12.51% -2.49% -17.14% 1.63% 10.99% -7.97% -
  Horiz. % 94.36% 83.87% 86.02% 103.81% 102.15% 92.03% 100.00%
EPS 6.20 5.69 9.06 12.77 11.80 9.76 7.83 -3.81%
  YoY % 8.96% -37.20% -29.05% 8.22% 20.90% 24.65% -
  Horiz. % 79.18% 72.67% 115.71% 163.09% 150.70% 124.65% 100.00%
DPS 5.00 5.50 9.00 9.00 9.00 7.50 7.00 -5.45%
  YoY % -9.09% -38.89% 0.00% 0.00% 20.00% 7.14% -
  Horiz. % 71.43% 78.57% 128.57% 128.57% 128.57% 107.14% 100.00%
NAPS 0.2900 0.2800 0.3000 0.3000 0.2600 0.2300 0.2400 3.20%
  YoY % 3.57% -6.67% 0.00% 15.38% 13.04% -4.17% -
  Horiz. % 120.83% 116.67% 125.00% 125.00% 108.33% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 51.01 45.34 46.50 56.12 55.22 49.75 45.05 2.09%
  YoY % 12.51% -2.49% -17.14% 1.63% 10.99% 10.43% -
  Horiz. % 113.23% 100.64% 103.22% 124.57% 122.57% 110.43% 100.00%
EPS 6.20 5.69 9.06 12.77 11.80 9.76 6.53 -0.86%
  YoY % 8.96% -37.20% -29.05% 8.22% 20.90% 49.46% -
  Horiz. % 94.95% 87.14% 138.74% 195.56% 180.70% 149.46% 100.00%
DPS 5.00 5.50 9.00 9.00 9.00 7.50 5.83 -2.52%
  YoY % -9.09% -38.89% 0.00% 0.00% 20.00% 28.64% -
  Horiz. % 85.76% 94.34% 154.37% 154.37% 154.37% 128.64% 100.00%
NAPS 0.2900 0.2800 0.3000 0.3000 0.2600 0.2300 0.2000 6.38%
  YoY % 3.57% -6.67% 0.00% 15.38% 13.04% 15.00% -
  Horiz. % 145.00% 140.00% 150.00% 150.00% 130.00% 115.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.9400 0.8200 1.9900 2.3000 2.2700 2.0400 1.0800 -
P/RPS 1.84 1.81 4.28 4.10 4.11 4.10 2.00 -1.38%
  YoY % 1.66% -57.71% 4.39% -0.24% 0.24% 105.00% -
  Horiz. % 92.00% 90.50% 214.00% 205.00% 205.50% 205.00% 100.00%
P/EPS 15.15 14.42 21.95 18.01 19.24 20.90 13.79 1.58%
  YoY % 5.06% -34.31% 21.88% -6.39% -7.94% 51.56% -
  Horiz. % 109.86% 104.57% 159.17% 130.60% 139.52% 151.56% 100.00%
EY 6.60 6.93 4.56 5.55 5.20 4.78 7.25 -1.55%
  YoY % -4.76% 51.97% -17.84% 6.73% 8.79% -34.07% -
  Horiz. % 91.03% 95.59% 62.90% 76.55% 71.72% 65.93% 100.00%
DY 5.32 6.71 4.52 3.91 3.96 3.68 6.48 -3.23%
  YoY % -20.72% 48.45% 15.60% -1.26% 7.61% -43.21% -
  Horiz. % 82.10% 103.55% 69.75% 60.34% 61.11% 56.79% 100.00%
P/NAPS 3.24 2.93 6.63 7.67 8.73 8.87 4.50 -5.32%
  YoY % 10.58% -55.81% -13.56% -12.14% -1.58% 97.11% -
  Horiz. % 72.00% 65.11% 147.33% 170.44% 194.00% 197.11% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 27/08/18 25/08/17 26/08/16 21/08/15 27/08/14 -
Price 0.9150 0.8800 1.9000 2.1200 2.1000 1.7500 1.3500 -
P/RPS 1.79 1.94 4.09 3.78 3.80 3.52 2.50 -5.41%
  YoY % -7.73% -52.57% 8.20% -0.53% 7.95% 40.80% -
  Horiz. % 71.60% 77.60% 163.60% 151.20% 152.00% 140.80% 100.00%
P/EPS 14.75 15.48 20.96 16.60 17.80 17.93 17.23 -2.55%
  YoY % -4.72% -26.15% 26.27% -6.74% -0.73% 4.06% -
  Horiz. % 85.61% 89.84% 121.65% 96.34% 103.31% 104.06% 100.00%
EY 6.78 6.46 4.77 6.02 5.62 5.58 5.80 2.63%
  YoY % 4.95% 35.43% -20.76% 7.12% 0.72% -3.79% -
  Horiz. % 116.90% 111.38% 82.24% 103.79% 96.90% 96.21% 100.00%
DY 5.46 6.25 4.74 4.25 4.29 4.29 5.19 0.85%
  YoY % -12.64% 31.86% 11.53% -0.93% 0.00% -17.34% -
  Horiz. % 105.20% 120.42% 91.33% 81.89% 82.66% 82.66% 100.00%
P/NAPS 3.16 3.14 6.33 7.07 8.08 7.61 5.63 -9.17%
  YoY % 0.64% -50.39% -10.47% -12.50% 6.18% 35.17% -
  Horiz. % 56.13% 55.77% 112.43% 125.58% 143.52% 135.17% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+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