Highlights

[SCICOM] YoY Cumulative 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 -     40.32%    YoY -     14.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 138,847 118,930 127,653 152,399 142,613 128,701 115,433 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 25,757 19,660 30,749 38,311 30,622 23,627 16,217 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 -8,099 -4,378 -2,903 -3,032 -48 38 124 -
  YoY % -84.99% -50.81% 4.25% -6,216.67% -226.32% -69.35% -
  Horiz. % -6,531.45% -3,530.65% -2,341.13% -2,445.16% -38.71% 30.65% 100.00%
NP 17,658 15,282 27,846 35,279 30,574 23,665 16,341 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 17,655 15,421 28,085 35,528 30,833 24,099 16,608 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 121,189 103,648 99,807 117,120 112,039 105,036 99,092 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 14,218 15,995 21,327 21,327 21,327 19,549 14,810 -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 17.13 % 16.07 % 26.34 % 34.47 % 34.70 % 30.82 % 23.36 % -5.03%
  YoY % 6.60% -38.99% -23.59% -0.66% 12.59% 31.93% -
  Horiz. % 73.33% 68.79% 112.76% 147.56% 148.54% 131.93% 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 39.06 33.46 35.91 42.87 40.12 36.21 38.97 0.04%
  YoY % 16.74% -6.82% -16.24% 6.85% 10.80% -7.08% -
  Horiz. % 100.23% 85.86% 92.15% 110.01% 102.95% 92.92% 100.00%
EPS 4.97 4.34 7.90 10.00 8.67 7.18 5.61 -2.00%
  YoY % 14.52% -45.06% -21.00% 15.34% 20.75% 27.99% -
  Horiz. % 88.59% 77.36% 140.82% 178.25% 154.55% 127.99% 100.00%
DPS 4.00 4.50 6.00 6.00 6.00 5.50 5.00 -3.65%
  YoY % -11.11% -25.00% 0.00% 0.00% 9.09% 10.00% -
  Horiz. % 80.00% 90.00% 120.00% 120.00% 120.00% 110.00% 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 39.06 33.46 35.91 42.87 40.12 36.21 32.47 3.12%
  YoY % 16.74% -6.82% -16.24% 6.85% 10.80% 11.52% -
  Horiz. % 120.30% 103.05% 110.59% 132.03% 123.56% 111.52% 100.00%
EPS 4.97 4.34 7.90 10.00 8.67 7.18 4.67 1.04%
  YoY % 14.52% -45.06% -21.00% 15.34% 20.75% 53.75% -
  Horiz. % 106.42% 92.93% 169.16% 214.13% 185.65% 153.75% 100.00%
DPS 4.00 4.50 6.00 6.00 6.00 5.50 4.17 -0.69%
  YoY % -11.11% -25.00% 0.00% 0.00% 9.09% 31.89% -
  Horiz. % 95.92% 107.91% 143.88% 143.88% 143.88% 131.89% 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 1.80 3.26 5.62 5.60 5.96 5.50 2.39 -4.61%
  YoY % -44.79% -41.99% 0.36% -6.04% 8.36% 130.13% -
  Horiz. % 75.31% 136.40% 235.15% 234.31% 249.37% 230.13% 100.00%
P/EPS 14.19 25.12 25.57 24.01 27.55 29.35 16.59 -2.57%
  YoY % -43.51% -1.76% 6.50% -12.85% -6.13% 76.91% -
  Horiz. % 85.53% 151.42% 154.13% 144.73% 166.06% 176.91% 100.00%
EY 7.05 3.98 3.91 4.16 3.63 3.41 6.03 2.64%
  YoY % 77.14% 1.79% -6.01% 14.60% 6.45% -43.45% -
  Horiz. % 116.92% 66.00% 64.84% 68.99% 60.20% 56.55% 100.00%
DY 5.67 4.13 2.97 2.50 2.51 2.76 5.38 0.88%
  YoY % 37.29% 39.06% 18.80% -0.40% -9.06% -48.70% -
  Horiz. % 105.39% 76.77% 55.20% 46.47% 46.65% 51.30% 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 2.61 2.90 5.60 5.55 5.81 5.80 2.72 -0.69%
  YoY % -10.00% -48.21% 0.90% -4.48% 0.17% 113.24% -
  Horiz. % 95.96% 106.62% 205.88% 204.04% 213.60% 213.24% 100.00%
P/EPS 20.54 22.36 25.44 23.81 26.86 30.97 18.91 1.39%
  YoY % -8.14% -12.11% 6.85% -11.36% -13.27% 63.78% -
  Horiz. % 108.62% 118.24% 134.53% 125.91% 142.04% 163.78% 100.00%
EY 4.87 4.47 3.93 4.20 3.72 3.23 5.29 -1.37%
  YoY % 8.95% 13.74% -6.43% 12.90% 15.17% -38.94% -
  Horiz. % 92.06% 84.50% 74.29% 79.40% 70.32% 61.06% 100.00%
DY 3.92 4.64 2.99 2.52 2.58 2.62 4.72 -3.05%
  YoY % -15.52% 55.18% 18.65% -2.33% -1.53% -44.49% -
  Horiz. % 83.05% 98.31% 63.35% 53.39% 54.66% 55.51% 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