Highlights

[SCICOM] YoY 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 -     -17.63%    YoY -     24.25%
Quarter Report


View:


Show?  YoY % Horiz. %

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 44,959 40,562 38,805 48,786 50,228 43,233 39,900 2.01%
  YoY % 10.84% 4.53% -20.46% -2.87% 16.18% 8.35% -
  Horiz. % 112.68% 101.66% 97.26% 122.27% 125.88% 108.35% 100.00%
PBT 7,369 5,419 8,353 12,094 10,713 8,916 5,825 3.99%
  YoY % 35.98% -35.13% -30.93% 12.89% 20.15% 53.06% -
  Horiz. % 126.51% 93.03% 143.40% 207.62% 183.91% 153.06% 100.00%
Tax -2,297 -1,381 -726 -783 -25 135 -16 128.65%
  YoY % -66.33% -90.22% 7.28% -3,032.00% -118.52% 943.75% -
  Horiz. % 14,356.25% 8,631.25% 4,537.50% 4,893.75% 156.25% -843.75% 100.00%
NP 5,072 4,038 7,627 11,311 10,688 9,051 5,809 -2.23%
  YoY % 25.61% -47.06% -32.57% 5.83% 18.09% 55.81% -
  Horiz. % 87.31% 69.51% 131.30% 194.72% 183.99% 155.81% 100.00%
NP to SH 5,073 4,083 7,706 11,393 10,764 9,156 5,915 -2.52%
  YoY % 24.25% -47.02% -32.36% 5.84% 17.56% 54.79% -
  Horiz. % 85.77% 69.03% 130.28% 192.61% 181.98% 154.79% 100.00%
Tax Rate 31.17 % 25.48 % 8.69 % 6.47 % 0.23 % -1.51 % 0.27 % 120.50%
  YoY % 22.33% 193.21% 34.31% 2,713.04% 115.23% -659.26% -
  Horiz. % 11,544.44% 9,437.04% 3,218.52% 2,396.30% 85.19% -559.26% 100.00%
Total Cost 39,887 36,524 31,178 37,475 39,540 34,182 34,091 2.65%
  YoY % 9.21% 17.15% -16.80% -5.22% 15.67% 0.27% -
  Horiz. % 117.00% 107.14% 91.46% 109.93% 115.98% 100.27% 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 3,554 3,554 7,109 7,109 7,109 7,109 5,924 -8.15%
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 60.00% 60.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Div Payout % 70.07 % 87.06 % 92.25 % 62.40 % 66.04 % 77.64 % 100.16 % -5.78%
  YoY % -19.52% -5.63% 47.84% -5.51% -14.94% -22.48% -
  Horiz. % 69.96% 86.92% 92.10% 62.30% 65.93% 77.52% 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 11.28 % 9.96 % 19.65 % 23.18 % 21.28 % 20.94 % 14.56 % -4.16%
  YoY % 13.25% -49.31% -15.23% 8.93% 1.62% 43.82% -
  Horiz. % 77.47% 68.41% 134.96% 159.20% 146.15% 143.82% 100.00%
ROE 4.92 % 4.25 % 7.23 % 11.05 % 12.11 % 11.71 % 8.32 % -8.38%
  YoY % 15.76% -41.22% -34.57% -8.75% 3.42% 40.75% -
  Horiz. % 59.13% 51.08% 86.90% 132.81% 145.55% 140.75% 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 12.65 11.41 10.92 13.72 14.13 12.16 13.47 -1.04%
  YoY % 10.87% 4.49% -20.41% -2.90% 16.20% -9.73% -
  Horiz. % 93.91% 84.71% 81.07% 101.86% 104.90% 90.27% 100.00%
EPS 1.43 1.15 2.17 3.21 3.03 2.58 2.00 -5.43%
  YoY % 24.35% -47.00% -32.40% 5.94% 17.44% 29.00% -
  Horiz. % 71.50% 57.50% 108.50% 160.50% 151.50% 129.00% 100.00%
DPS 1.00 1.00 2.00 2.00 2.00 2.00 2.00 -10.90%
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% 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 12.65 11.41 10.92 13.72 14.13 12.16 11.23 2.00%
  YoY % 10.87% 4.49% -20.41% -2.90% 16.20% 8.28% -
  Horiz. % 112.64% 101.60% 97.24% 122.17% 125.82% 108.28% 100.00%
EPS 1.43 1.15 2.17 3.21 3.03 2.58 1.66 -2.45%
  YoY % 24.35% -47.00% -32.40% 5.94% 17.44% 55.42% -
  Horiz. % 86.14% 69.28% 130.72% 193.37% 182.53% 155.42% 100.00%
DPS 1.00 1.00 2.00 2.00 2.00 2.00 1.67 -8.18%
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% 19.76% -
  Horiz. % 59.88% 59.88% 119.76% 119.76% 119.76% 119.76% 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 5.57 9.55 18.50 17.49 16.91 16.36 6.90 -3.50%
  YoY % -41.68% -48.38% 5.77% 3.43% 3.36% 137.10% -
  Horiz. % 80.72% 138.41% 268.12% 253.48% 245.07% 237.10% 100.00%
P/EPS 49.40 94.89 93.18 74.88 78.92 77.26 46.57 0.99%
  YoY % -47.94% 1.84% 24.44% -5.12% 2.15% 65.90% -
  Horiz. % 106.08% 203.76% 200.09% 160.79% 169.47% 165.90% 100.00%
EY 2.02 1.05 1.07 1.34 1.27 1.29 2.15 -1.03%
  YoY % 92.38% -1.87% -20.15% 5.51% -1.55% -40.00% -
  Horiz. % 93.95% 48.84% 49.77% 62.33% 59.07% 60.00% 100.00%
DY 1.42 0.92 0.99 0.83 0.84 1.01 2.15 -6.67%
  YoY % 54.35% -7.07% 19.28% -1.19% -16.83% -53.02% -
  Horiz. % 66.05% 42.79% 46.05% 38.60% 39.07% 46.98% 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 8.06 8.50 18.41 17.34 16.49 17.27 7.87 0.40%
  YoY % -5.18% -53.83% 6.17% 5.15% -4.52% 119.44% -
  Horiz. % 102.41% 108.01% 233.93% 220.33% 209.53% 219.44% 100.00%
P/EPS 71.47 84.45 92.72 74.25 76.94 81.53 53.08 5.08%
  YoY % -15.37% -8.92% 24.88% -3.50% -5.63% 53.60% -
  Horiz. % 134.65% 159.10% 174.68% 139.88% 144.95% 153.60% 100.00%
EY 1.40 1.18 1.08 1.35 1.30 1.23 1.88 -4.79%
  YoY % 18.64% 9.26% -20.00% 3.85% 5.69% -34.57% -
  Horiz. % 74.47% 62.77% 57.45% 71.81% 69.15% 65.43% 100.00%
DY 0.98 1.03 1.00 0.84 0.86 0.95 1.89 -10.36%
  YoY % -4.85% 3.00% 19.05% -2.33% -9.47% -49.74% -
  Horiz. % 51.85% 54.50% 52.91% 44.44% 45.50% 50.26% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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