Highlights

[SCICOM] YoY Annualized Quarter 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 -     -9.33%    YoY -     -45.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 185,129 158,573 170,204 203,198 190,150 171,601 153,910 3.12%
  YoY % 16.75% -6.83% -16.24% 6.86% 10.81% 11.49% -
  Horiz. % 120.28% 103.03% 110.59% 132.02% 123.55% 111.49% 100.00%
PBT 34,342 26,213 40,998 51,081 40,829 31,502 21,622 8.01%
  YoY % 31.01% -36.06% -19.74% 25.11% 29.61% 45.69% -
  Horiz. % 158.83% 121.23% 189.61% 236.24% 188.83% 145.69% 100.00%
Tax -10,798 -5,837 -3,870 -4,042 -64 50 165 -
  YoY % -84.99% -50.81% 4.25% -6,216.67% -226.31% -69.35% -
  Horiz. % -6,531.42% -3,530.63% -2,341.12% -2,445.15% -38.71% 30.65% 100.00%
NP 23,544 20,376 37,128 47,038 40,765 31,553 21,788 1.30%
  YoY % 15.55% -45.12% -21.07% 15.39% 29.20% 44.82% -
  Horiz. % 108.06% 93.52% 170.41% 215.89% 187.10% 144.82% 100.00%
NP to SH 23,540 20,561 37,446 47,370 41,110 32,132 22,144 1.02%
  YoY % 14.49% -45.09% -20.95% 15.23% 27.94% 45.10% -
  Horiz. % 106.30% 92.85% 169.11% 213.92% 185.65% 145.10% 100.00%
Tax Rate 31.44 % 22.27 % 9.44 % 7.91 % 0.16 % -0.16 % -0.76 % -
  YoY % 41.18% 135.91% 19.34% 4,843.75% 200.00% 78.95% -
  Horiz. % -4,136.84% -2,930.26% -1,242.11% -1,040.79% -21.05% 21.05% 100.00%
Total Cost 161,585 138,197 133,076 156,160 149,385 140,048 132,122 3.41%
  YoY % 16.92% 3.85% -14.78% 4.54% 6.67% 6.00% -
  Horiz. % 122.30% 104.60% 100.72% 118.19% 113.07% 106.00% 100.00%
Net Worth 103,081 95,972 106,636 103,081 88,863 78,199 71,090 6.38%
  YoY % 7.41% -10.00% 3.45% 16.00% 13.64% 10.00% -
  Horiz. % 145.00% 135.00% 150.00% 145.00% 125.00% 110.00% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 18,957 21,327 28,436 28,436 28,436 26,066 19,747 -0.68%
  YoY % -11.11% -25.00% 0.00% 0.00% 9.09% 32.00% -
  Horiz. % 96.00% 108.00% 144.00% 144.00% 144.00% 132.00% 100.00%
Div Payout % 80.53 % 103.72 % 75.94 % 60.03 % 69.17 % 81.12 % 89.18 % -1.68%
  YoY % -22.36% 36.58% 26.50% -13.21% -14.73% -9.04% -
  Horiz. % 90.30% 116.30% 85.15% 67.31% 77.56% 90.96% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 103,081 95,972 106,636 103,081 88,863 78,199 71,090 6.38%
  YoY % 7.41% -10.00% 3.45% 16.00% 13.64% 10.00% -
  Horiz. % 145.00% 135.00% 150.00% 145.00% 125.00% 110.00% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.72 % 12.85 % 21.81 % 23.15 % 21.44 % 18.39 % 14.16 % -1.77%
  YoY % -1.01% -41.08% -5.79% 7.98% 16.59% 29.87% -
  Horiz. % 89.83% 90.75% 154.03% 163.49% 151.41% 129.87% 100.00%
ROE 22.84 % 21.42 % 35.12 % 45.95 % 46.26 % 41.09 % 31.15 % -5.04%
  YoY % 6.63% -39.01% -23.57% -0.67% 12.58% 31.91% -
  Horiz. % 73.32% 68.76% 112.74% 147.51% 148.51% 131.91% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 52.08 44.61 47.88 57.17 53.50 48.28 51.96 0.04%
  YoY % 16.75% -6.83% -16.25% 6.86% 10.81% -7.08% -
  Horiz. % 100.23% 85.85% 92.15% 110.03% 102.96% 92.92% 100.00%
EPS 6.63 5.79 10.53 13.33 11.56 9.57 7.48 -1.99%
  YoY % 14.51% -45.01% -21.01% 15.31% 20.79% 27.94% -
  Horiz. % 88.64% 77.41% 140.78% 178.21% 154.55% 127.94% 100.00%
DPS 5.33 6.00 8.00 8.00 8.00 7.33 6.67 -3.67%
  YoY % -11.17% -25.00% 0.00% 0.00% 9.14% 9.90% -
  Horiz. % 79.91% 89.96% 119.94% 119.94% 119.94% 109.90% 100.00%
NAPS 0.2900 0.2700 0.3000 0.2900 0.2500 0.2200 0.2400 3.20%
  YoY % 7.41% -10.00% 3.45% 16.00% 13.64% -8.33% -
  Horiz. % 120.83% 112.50% 125.00% 120.83% 104.17% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 52.08 44.61 47.88 57.17 53.50 48.28 43.30 3.12%
  YoY % 16.75% -6.83% -16.25% 6.86% 10.81% 11.50% -
  Horiz. % 120.28% 103.03% 110.58% 132.03% 123.56% 111.50% 100.00%
EPS 6.63 5.79 10.53 13.33 11.56 9.57 6.23 1.04%
  YoY % 14.51% -45.01% -21.01% 15.31% 20.79% 53.61% -
  Horiz. % 106.42% 92.94% 169.02% 213.96% 185.55% 153.61% 100.00%
DPS 5.33 6.00 8.00 8.00 8.00 7.33 5.56 -0.70%
  YoY % -11.17% -25.00% 0.00% 0.00% 9.14% 31.83% -
  Horiz. % 95.86% 107.91% 143.88% 143.88% 143.88% 131.83% 100.00%
NAPS 0.2900 0.2700 0.3000 0.2900 0.2500 0.2200 0.2000 6.38%
  YoY % 7.41% -10.00% 3.45% 16.00% 13.64% 10.00% -
  Horiz. % 145.00% 135.00% 150.00% 145.00% 125.00% 110.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.7050 1.0900 2.0200 2.4000 2.3900 1.9900 0.9300 -
P/RPS 1.35 2.44 4.22 4.20 4.47 4.12 1.79 -4.59%
  YoY % -44.67% -42.18% 0.48% -6.04% 8.50% 130.17% -
  Horiz. % 75.42% 136.31% 235.75% 234.64% 249.72% 230.17% 100.00%
P/EPS 10.65 18.84 19.17 18.01 20.66 22.01 12.44 -2.55%
  YoY % -43.47% -1.72% 6.44% -12.83% -6.13% 76.93% -
  Horiz. % 85.61% 151.45% 154.10% 144.77% 166.08% 176.93% 100.00%
EY 9.39 5.31 5.22 5.55 4.84 4.54 8.04 2.62%
  YoY % 76.84% 1.72% -5.95% 14.67% 6.61% -43.53% -
  Horiz. % 116.79% 66.04% 64.93% 69.03% 60.20% 56.47% 100.00%
DY 7.57 5.50 3.96 3.33 3.35 3.69 7.17 0.91%
  YoY % 37.64% 38.89% 18.92% -0.60% -9.21% -48.54% -
  Horiz. % 105.58% 76.71% 55.23% 46.44% 46.72% 51.46% 100.00%
P/NAPS 2.43 4.04 6.73 8.28 9.56 9.05 3.88 -7.50%
  YoY % -39.85% -39.97% -18.72% -13.39% 5.64% 133.25% -
  Horiz. % 62.63% 104.12% 173.45% 213.40% 246.39% 233.25% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 23/05/19 21/05/18 22/05/17 24/05/16 25/05/15 26/05/14 -
Price 1.0200 0.9700 2.0100 2.3800 2.3300 2.1000 1.0600 -
P/RPS 1.96 2.17 4.20 4.16 4.36 4.35 2.04 -0.66%
  YoY % -9.68% -48.33% 0.96% -4.59% 0.23% 113.24% -
  Horiz. % 96.08% 106.37% 205.88% 203.92% 213.73% 213.24% 100.00%
P/EPS 15.40 16.77 19.08 17.86 20.15 23.23 14.18 1.38%
  YoY % -8.17% -12.11% 6.83% -11.36% -13.26% 63.82% -
  Horiz. % 108.60% 118.27% 134.56% 125.95% 142.10% 163.82% 100.00%
EY 6.49 5.96 5.24 5.60 4.96 4.30 7.05 -1.37%
  YoY % 8.89% 13.74% -6.43% 12.90% 15.35% -39.01% -
  Horiz. % 92.06% 84.54% 74.33% 79.43% 70.35% 60.99% 100.00%
DY 5.23 6.19 3.98 3.36 3.43 3.49 6.29 -3.03%
  YoY % -15.51% 55.53% 18.45% -2.04% -1.72% -44.52% -
  Horiz. % 83.15% 98.41% 63.28% 53.42% 54.53% 55.48% 100.00%
P/NAPS 3.52 3.59 6.70 8.21 9.32 9.55 4.42 -3.72%
  YoY % -1.95% -46.42% -18.39% -11.91% -2.41% 116.06% -
  Horiz. % 79.64% 81.22% 151.58% 185.75% 210.86% 216.06% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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