Highlights

[SCICOM] YoY Quarter 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 -     -13.33%    YoY -     -8.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 42,483 42,230 37,636 47,087 53,682 48,133 44,710 -0.85%
  YoY % 0.60% 12.21% -20.07% -12.29% 11.53% 7.66% -
  Horiz. % 95.02% 94.45% 84.18% 105.32% 120.07% 107.66% 100.00%
PBT 4,915 7,401 6,280 11,463 14,286 10,416 6,096 -3.52%
  YoY % -33.59% 17.85% -45.22% -19.76% 37.15% 70.87% -
  Horiz. % 80.63% 121.41% 103.02% 188.04% 234.35% 170.87% 100.00%
Tax -520 -2,661 -2,210 -1,660 -3,258 85 -34 57.49%
  YoY % 80.46% -20.41% -33.13% 49.05% -3,932.94% 350.00% -
  Horiz. % 1,529.41% 7,826.47% 6,500.00% 4,882.35% 9,582.35% -250.00% 100.00%
NP 4,395 4,740 4,070 9,803 11,028 10,501 6,062 -5.21%
  YoY % -7.28% 16.46% -58.48% -11.11% 5.02% 73.23% -
  Horiz. % 72.50% 78.19% 67.14% 161.71% 181.92% 173.23% 100.00%
NP to SH 4,397 4,788 4,135 9,870 11,114 10,595 6,594 -6.53%
  YoY % -8.17% 15.79% -58.11% -11.19% 4.90% 60.68% -
  Horiz. % 66.68% 72.61% 62.71% 149.68% 168.55% 160.68% 100.00%
Tax Rate 10.58 % 35.95 % 35.19 % 14.48 % 22.81 % -0.82 % 0.56 % 63.13%
  YoY % -70.57% 2.16% 143.02% -36.52% 2,881.71% -246.43% -
  Horiz. % 1,889.29% 6,419.64% 6,283.93% 2,585.71% 4,073.21% -146.43% 100.00%
Total Cost 38,088 37,490 33,566 37,284 42,654 37,632 38,648 -0.24%
  YoY % 1.60% 11.69% -9.97% -12.59% 13.35% -2.63% -
  Horiz. % 98.55% 97.00% 86.85% 96.47% 110.37% 97.37% 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 3,554 3,554 10,663 10,663 10,663 7,109 5,924 -8.15%
  YoY % 0.00% -66.67% 0.00% 0.00% 50.00% 20.00% -
  Horiz. % 60.00% 60.00% 180.00% 180.00% 180.00% 120.00% 100.00%
Div Payout % 80.84 % 74.24 % 257.89 % 108.04 % 95.95 % 67.10 % 89.84 % -1.74%
  YoY % 8.89% -71.21% 138.70% 12.60% 43.00% -25.31% -
  Horiz. % 89.98% 82.64% 287.05% 120.26% 106.80% 74.69% 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 10.35 % 11.22 % 10.81 % 20.82 % 20.54 % 21.82 % 13.56 % -4.40%
  YoY % -7.75% 3.79% -48.08% 1.36% -5.87% 60.91% -
  Horiz. % 76.33% 82.74% 79.72% 153.54% 151.47% 160.91% 100.00%
ROE 4.27 % 4.81 % 3.88 % 9.26 % 12.03 % 12.96 % 9.28 % -12.13%
  YoY % -11.23% 23.97% -58.10% -23.03% -7.18% 39.66% -
  Horiz. % 46.01% 51.83% 41.81% 99.78% 129.63% 139.66% 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 11.95 11.88 10.59 13.25 15.10 13.54 15.09 -3.81%
  YoY % 0.59% 12.18% -20.08% -12.25% 11.52% -10.27% -
  Horiz. % 79.19% 78.73% 70.18% 87.81% 100.07% 89.73% 100.00%
EPS 1.24 1.35 1.16 2.78 3.13 2.98 2.23 -9.31%
  YoY % -8.15% 16.38% -58.27% -11.18% 5.03% 33.63% -
  Horiz. % 55.61% 60.54% 52.02% 124.66% 140.36% 133.63% 100.00%
DPS 1.00 1.00 3.00 3.00 3.00 2.00 2.00 -10.90%
  YoY % 0.00% -66.67% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 50.00% 50.00% 150.00% 150.00% 150.00% 100.00% 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 11.95 11.88 10.59 13.25 15.10 13.54 12.58 -0.85%
  YoY % 0.59% 12.18% -20.08% -12.25% 11.52% 7.63% -
  Horiz. % 94.99% 94.44% 84.18% 105.33% 120.03% 107.63% 100.00%
EPS 1.24 1.35 1.16 2.78 3.13 2.98 1.86 -6.53%
  YoY % -8.15% 16.38% -58.27% -11.18% 5.03% 60.22% -
  Horiz. % 66.67% 72.58% 62.37% 149.46% 168.28% 160.22% 100.00%
DPS 1.00 1.00 3.00 3.00 3.00 2.00 1.67 -8.18%
  YoY % 0.00% -66.67% 0.00% 0.00% 50.00% 19.76% -
  Horiz. % 59.88% 59.88% 179.64% 179.64% 179.64% 119.76% 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 7.86 6.90 18.79 17.36 15.03 15.07 7.16 1.57%
  YoY % 13.91% -63.28% 8.24% 15.50% -0.27% 110.47% -
  Horiz. % 109.78% 96.37% 262.43% 242.46% 209.92% 210.47% 100.00%
P/EPS 75.99 60.88 171.06 82.83 72.60 68.44 48.52 7.76%
  YoY % 24.82% -64.41% 106.52% 14.09% 6.08% 41.06% -
  Horiz. % 156.62% 125.47% 352.56% 170.71% 149.63% 141.06% 100.00%
EY 1.32 1.64 0.58 1.21 1.38 1.46 2.06 -7.14%
  YoY % -19.51% 182.76% -52.07% -12.32% -5.48% -29.13% -
  Horiz. % 64.08% 79.61% 28.16% 58.74% 66.99% 70.87% 100.00%
DY 1.06 1.22 1.51 1.30 1.32 0.98 1.85 -8.86%
  YoY % -13.11% -19.21% 16.15% -1.52% 34.69% -47.03% -
  Horiz. % 57.30% 65.95% 81.62% 70.27% 71.35% 52.97% 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 7.66 7.41 17.94 16.00 13.91 12.92 8.94 -2.54%
  YoY % 3.37% -58.70% 12.13% 15.03% 7.66% 44.52% -
  Horiz. % 85.68% 82.89% 200.67% 178.97% 155.59% 144.52% 100.00%
P/EPS 73.97 65.33 163.33 76.35 67.16 58.71 60.64 3.36%
  YoY % 13.23% -60.00% 113.92% 13.68% 14.39% -3.18% -
  Horiz. % 121.98% 107.73% 269.34% 125.91% 110.75% 96.82% 100.00%
EY 1.35 1.53 0.61 1.31 1.49 1.70 1.65 -3.29%
  YoY % -11.76% 150.82% -53.44% -12.08% -12.35% 3.03% -
  Horiz. % 81.82% 92.73% 36.97% 79.39% 90.30% 103.03% 100.00%
DY 1.09 1.14 1.58 1.42 1.43 1.14 1.48 -4.97%
  YoY % -4.39% -27.85% 11.27% -0.70% 25.44% -22.97% -
  Horiz. % 73.65% 77.03% 106.76% 95.95% 96.62% 77.03% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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