[SCICOM] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 56,779 66,116 52,172 44,959 40,562 38,805 48,786 2.56% YoY % -14.12% 26.73% 16.04% 10.84% 4.53% -20.46% - Horiz. % 116.38% 135.52% 106.94% 92.16% 83.14% 79.54% 100.00%
PBT 9,410 9,352 8,007 7,369 5,419 8,353 12,094 -4.09% YoY % 0.62% 16.80% 8.66% 35.98% -35.13% -30.93% - Horiz. % 77.81% 77.33% 66.21% 60.93% 44.81% 69.07% 100.00%
Tax -2,087 -2,127 -1,999 -2,297 -1,381 -726 -783 17.74% YoY % 1.88% -6.40% 12.97% -66.33% -90.22% 7.28% - Horiz. % 266.54% 271.65% 255.30% 293.36% 176.37% 92.72% 100.00%
NP 7,323 7,225 6,008 5,072 4,038 7,627 11,311 -6.99% YoY % 1.36% 20.26% 18.45% 25.61% -47.06% -32.57% - Horiz. % 64.74% 63.88% 53.12% 44.84% 35.70% 67.43% 100.00%
NP to SH 7,324 7,226 6,011 5,073 4,083 7,706 11,393 -7.10% YoY % 1.36% 20.21% 18.49% 24.25% -47.02% -32.36% - Horiz. % 64.29% 63.42% 52.76% 44.53% 35.84% 67.64% 100.00%
Tax Rate 22.18 % 22.74 % 24.97 % 31.17 % 25.48 % 8.69 % 6.47 % 22.78% YoY % -2.46% -8.93% -19.89% 22.33% 193.21% 34.31% - Horiz. % 342.81% 351.47% 385.94% 481.76% 393.82% 134.31% 100.00%
Total Cost 49,456 58,891 46,164 39,887 36,524 31,178 37,475 4.73% YoY % -16.02% 27.57% 15.74% 9.21% 17.15% -16.80% - Horiz. % 131.97% 157.15% 123.19% 106.44% 97.46% 83.20% 100.00%
Net Worth 117,299 110,190 106,636 103,081 95,972 106,636 103,081 2.18% YoY % 6.45% 3.33% 3.45% 7.41% -10.00% 3.45% - Horiz. % 113.79% 106.90% 103.45% 100.00% 93.10% 103.45% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 7,109 5,331 5,331 3,554 3,554 7,109 7,109 - YoY % 33.33% 0.00% 50.00% 0.00% -50.00% 0.00% - Horiz. % 100.00% 75.00% 75.00% 50.00% 50.00% 100.00% 100.00%
Div Payout % 97.07 % 73.79 % 88.70 % 70.07 % 87.06 % 92.25 % 62.40 % 7.64% YoY % 31.55% -16.81% 26.59% -19.52% -5.63% 47.84% - Horiz. % 155.56% 118.25% 142.15% 112.29% 139.52% 147.84% 100.00%
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 117,299 110,190 106,636 103,081 95,972 106,636 103,081 2.18% YoY % 6.45% 3.33% 3.45% 7.41% -10.00% 3.45% - Horiz. % 113.79% 106.90% 103.45% 100.00% 93.10% 103.45% 100.00%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.90 % 10.93 % 11.52 % 11.28 % 9.96 % 19.65 % 23.18 % -9.30% YoY % 18.02% -5.12% 2.13% 13.25% -49.31% -15.23% - Horiz. % 55.65% 47.15% 49.70% 48.66% 42.97% 84.77% 100.00%
ROE 6.24 % 6.56 % 5.64 % 4.92 % 4.25 % 7.23 % 11.05 % -9.08% YoY % -4.88% 16.31% 14.63% 15.76% -41.22% -34.57% - Horiz. % 56.47% 59.37% 51.04% 44.52% 38.46% 65.43% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 15.97 18.60 14.68 12.65 11.41 10.92 13.72 2.56% YoY % -14.14% 26.70% 16.05% 10.87% 4.49% -20.41% - Horiz. % 116.40% 135.57% 107.00% 92.20% 83.16% 79.59% 100.00%
EPS 2.06 2.03 1.69 1.43 1.15 2.17 3.21 -7.12% YoY % 1.48% 20.12% 18.18% 24.35% -47.00% -32.40% - Horiz. % 64.17% 63.24% 52.65% 44.55% 35.83% 67.60% 100.00%
DPS 2.00 1.50 1.50 1.00 1.00 2.00 2.00 - YoY % 33.33% 0.00% 50.00% 0.00% -50.00% 0.00% - Horiz. % 100.00% 75.00% 75.00% 50.00% 50.00% 100.00% 100.00%
NAPS 0.3300 0.3100 0.3000 0.2900 0.2700 0.3000 0.2900 2.18% YoY % 6.45% 3.33% 3.45% 7.41% -10.00% 3.45% - Horiz. % 113.79% 106.90% 103.45% 100.00% 93.10% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 15.97 18.60 14.68 12.65 11.41 10.92 13.72 2.56% YoY % -14.14% 26.70% 16.05% 10.87% 4.49% -20.41% - Horiz. % 116.40% 135.57% 107.00% 92.20% 83.16% 79.59% 100.00%
EPS 2.06 2.03 1.69 1.43 1.15 2.17 3.21 -7.12% YoY % 1.48% 20.12% 18.18% 24.35% -47.00% -32.40% - Horiz. % 64.17% 63.24% 52.65% 44.55% 35.83% 67.60% 100.00%
DPS 2.00 1.50 1.50 1.00 1.00 2.00 2.00 - YoY % 33.33% 0.00% 50.00% 0.00% -50.00% 0.00% - Horiz. % 100.00% 75.00% 75.00% 50.00% 50.00% 100.00% 100.00%
NAPS 0.3300 0.3100 0.3000 0.2900 0.2700 0.3000 0.2900 2.18% YoY % 6.45% 3.33% 3.45% 7.41% -10.00% 3.45% - Horiz. % 113.79% 106.90% 103.45% 100.00% 93.10% 103.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.0800 1.2400 1.2200 0.7050 1.0900 2.0200 2.4000 -
P/RPS 6.76 6.67 8.31 5.57 9.55 18.50 17.49 -14.65% YoY % 1.35% -19.74% 49.19% -41.68% -48.38% 5.77% - Horiz. % 38.65% 38.14% 47.51% 31.85% 54.60% 105.77% 100.00%
P/EPS 52.42 61.00 72.14 49.40 94.89 93.18 74.88 -5.77% YoY % -14.07% -15.44% 46.03% -47.94% 1.84% 24.44% - Horiz. % 70.01% 81.46% 96.34% 65.97% 126.72% 124.44% 100.00%
EY 1.91 1.64 1.39 2.02 1.05 1.07 1.34 6.08% YoY % 16.46% 17.99% -31.19% 92.38% -1.87% -20.15% - Horiz. % 142.54% 122.39% 103.73% 150.75% 78.36% 79.85% 100.00%
DY 1.85 1.21 1.23 1.42 0.92 0.99 0.83 14.28% YoY % 52.89% -1.63% -13.38% 54.35% -7.07% 19.28% - Horiz. % 222.89% 145.78% 148.19% 171.08% 110.84% 119.28% 100.00%
P/NAPS 3.27 4.00 4.07 2.43 4.04 6.73 8.28 -14.34% YoY % -18.25% -1.72% 67.49% -39.85% -39.97% -18.72% - Horiz. % 39.49% 48.31% 49.15% 29.35% 48.79% 81.28% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - - - 29/05/20 23/05/19 21/05/18 22/05/17 -
Price 1.2200 1.1100 1.1200 1.0200 0.9700 2.0100 2.3800 -
P/RPS 7.64 5.97 7.63 8.06 8.50 18.41 17.34 -12.76% YoY % 27.97% -21.76% -5.33% -5.18% -53.83% 6.17% - Horiz. % 44.06% 34.43% 44.00% 46.48% 49.02% 106.17% 100.00%
P/EPS 59.21 54.60 66.23 71.47 84.45 92.72 74.25 -3.70% YoY % 8.44% -17.56% -7.33% -15.37% -8.92% 24.88% - Horiz. % 79.74% 73.54% 89.20% 96.26% 113.74% 124.88% 100.00%
EY 1.69 1.83 1.51 1.40 1.18 1.08 1.35 3.81% YoY % -7.65% 21.19% 7.86% 18.64% 9.26% -20.00% - Horiz. % 125.19% 135.56% 111.85% 103.70% 87.41% 80.00% 100.00%
DY 1.64 1.35 1.34 0.98 1.03 1.00 0.84 11.79% YoY % 21.48% 0.75% 36.73% -4.85% 3.00% 19.05% - Horiz. % 195.24% 160.71% 159.52% 116.67% 122.62% 119.05% 100.00%
P/NAPS 3.70 3.58 3.73 3.52 3.59 6.70 8.21 -12.43% YoY % 3.35% -4.02% 5.97% -1.95% -46.42% -18.39% - Horiz. % 45.07% 43.61% 45.43% 42.87% 43.73% 81.61% 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.
Comment