Highlights

[SCICOM] YoY TTM 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 -     -15.63%    YoY -     -48.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 181,077 156,566 174,740 206,081 190,746 173,411 148,553 3.35%
  YoY % 15.66% -10.40% -15.21% 8.04% 10.00% 16.73% -
  Horiz. % 121.89% 105.39% 117.63% 138.73% 128.40% 116.73% 100.00%
PBT 33,158 25,940 42,213 52,597 41,038 29,723 21,276 7.67%
  YoY % 27.83% -38.55% -19.74% 28.17% 38.07% 39.70% -
  Horiz. % 155.85% 121.92% 198.41% 247.21% 192.88% 139.70% 100.00%
Tax -10,760 -6,588 -4,563 -6,290 37 4 226 -
  YoY % -63.33% -44.38% 27.46% -17,100.00% 825.00% -98.23% -
  Horiz. % -4,761.06% -2,915.04% -2,019.03% -2,783.19% 16.37% 1.77% 100.00%
NP 22,398 19,352 37,650 46,307 41,075 29,727 21,502 0.68%
  YoY % 15.74% -48.60% -18.69% 12.74% 38.17% 38.25% -
  Horiz. % 104.17% 90.00% 175.10% 215.36% 191.03% 138.25% 100.00%
NP to SH 22,443 19,556 37,956 46,642 41,428 30,692 21,890 0.42%
  YoY % 14.76% -48.48% -18.62% 12.59% 34.98% 40.21% -
  Horiz. % 102.53% 89.34% 173.39% 213.07% 189.26% 140.21% 100.00%
Tax Rate 32.45 % 25.40 % 10.81 % 11.96 % -0.09 % -0.01 % -1.06 % -
  YoY % 27.76% 134.97% -9.62% 13,388.89% -800.00% 99.06% -
  Horiz. % -3,061.32% -2,396.23% -1,019.81% -1,128.30% 8.49% 0.94% 100.00%
Total Cost 158,679 137,214 137,090 159,774 149,671 143,684 127,051 3.77%
  YoY % 15.64% 0.09% -14.20% 6.75% 4.17% 13.09% -
  Horiz. % 124.89% 108.00% 107.90% 125.76% 117.80% 113.09% 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 17,772 26,659 31,990 31,990 28,436 24,570 20,734 -2.53%
  YoY % -33.33% -16.67% 0.00% 12.50% 15.73% 18.50% -
  Horiz. % 85.71% 128.57% 154.29% 154.29% 137.14% 118.50% 100.00%
Div Payout % 79.19 % 136.32 % 84.28 % 68.59 % 68.64 % 80.06 % 94.72 % -2.94%
  YoY % -41.91% 61.75% 22.88% -0.07% -14.26% -15.48% -
  Horiz. % 83.60% 143.92% 88.98% 72.41% 72.47% 84.52% 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 12.37 % 12.36 % 21.55 % 22.47 % 21.53 % 17.14 % 14.47 % -2.58%
  YoY % 0.08% -42.65% -4.09% 4.37% 25.61% 18.45% -
  Horiz. % 85.49% 85.42% 148.93% 155.29% 148.79% 118.45% 100.00%
ROE 21.77 % 20.38 % 35.59 % 45.25 % 46.62 % 39.25 % 30.79 % -5.61%
  YoY % 6.82% -42.74% -21.35% -2.94% 18.78% 27.48% -
  Horiz. % 70.70% 66.19% 115.59% 146.96% 151.41% 127.48% 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 50.94 44.05 49.16 57.98 53.66 48.79 50.15 0.26%
  YoY % 15.64% -10.39% -15.21% 8.05% 9.98% -2.71% -
  Horiz. % 101.58% 87.84% 98.03% 115.61% 107.00% 97.29% 100.00%
EPS 6.31 5.50 10.68 13.12 11.65 8.63 7.39 -2.60%
  YoY % 14.73% -48.50% -18.60% 12.62% 34.99% 16.78% -
  Horiz. % 85.39% 74.42% 144.52% 177.54% 157.65% 116.78% 100.00%
DPS 5.00 7.50 9.00 9.00 8.00 6.91 7.00 -5.45%
  YoY % -33.33% -16.67% 0.00% 12.50% 15.77% -1.29% -
  Horiz. % 71.43% 107.14% 128.57% 128.57% 114.29% 98.71% 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 50.94 44.05 49.16 57.98 53.66 48.79 41.79 3.35%
  YoY % 15.64% -10.39% -15.21% 8.05% 9.98% 16.75% -
  Horiz. % 121.90% 105.41% 117.64% 138.74% 128.40% 116.75% 100.00%
EPS 6.31 5.50 10.68 13.12 11.65 8.63 6.16 0.40%
  YoY % 14.73% -48.50% -18.60% 12.62% 34.99% 40.10% -
  Horiz. % 102.44% 89.29% 173.38% 212.99% 189.12% 140.10% 100.00%
DPS 5.00 7.50 9.00 9.00 8.00 6.91 5.83 -2.52%
  YoY % -33.33% -16.67% 0.00% 12.50% 15.77% 18.52% -
  Horiz. % 85.76% 128.64% 154.37% 154.37% 137.22% 118.52% 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 1.38 2.47 4.11 4.14 4.45 4.08 1.85 -4.76%
  YoY % -44.13% -39.90% -0.72% -6.97% 9.07% 120.54% -
  Horiz. % 74.59% 133.51% 222.16% 223.78% 240.54% 220.54% 100.00%
P/EPS 11.17 19.81 18.92 18.29 20.51 23.05 12.58 -1.96%
  YoY % -43.61% 4.70% 3.44% -10.82% -11.02% 83.23% -
  Horiz. % 88.79% 157.47% 150.40% 145.39% 163.04% 183.23% 100.00%
EY 8.96 5.05 5.29 5.47 4.88 4.34 7.95 2.01%
  YoY % 77.43% -4.54% -3.29% 12.09% 12.44% -45.41% -
  Horiz. % 112.70% 63.52% 66.54% 68.81% 61.38% 54.59% 100.00%
DY 7.09 6.88 4.46 3.75 3.35 3.47 7.53 -1.00%
  YoY % 3.05% 54.26% 18.93% 11.94% -3.46% -53.92% -
  Horiz. % 94.16% 91.37% 59.23% 49.80% 44.49% 46.08% 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 2.00 2.20 4.09 4.11 4.34 4.30 2.11 -0.89%
  YoY % -9.09% -46.21% -0.49% -5.30% 0.93% 103.79% -
  Horiz. % 94.79% 104.27% 193.84% 194.79% 205.69% 203.79% 100.00%
P/EPS 16.15 17.63 18.82 18.14 19.99 24.32 14.34 2.00%
  YoY % -8.39% -6.32% 3.75% -9.25% -17.80% 69.60% -
  Horiz. % 112.62% 122.94% 131.24% 126.50% 139.40% 169.60% 100.00%
EY 6.19 5.67 5.31 5.51 5.00 4.11 6.97 -1.96%
  YoY % 9.17% 6.78% -3.63% 10.20% 21.65% -41.03% -
  Horiz. % 88.81% 81.35% 76.18% 79.05% 71.74% 58.97% 100.00%
DY 4.90 7.73 4.48 3.78 3.43 3.29 6.60 -4.84%
  YoY % -36.61% 72.54% 18.52% 10.20% 4.26% -50.15% -
  Horiz. % 74.24% 117.12% 67.88% 57.27% 51.97% 49.85% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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