SCICOM | SCICOM (MSC) BHD [NS]

0.915 (3.98%)
3

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

SCICOM | SCICOM (MSC) BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
30 May 24 Q3 Mar 24 3 30 Jun 24 54.29 8.13 6.01 11.1% 1.25 1.69 13.0% 14.9% 20.5% 30.9%
30 Nov 23 Q1 Sep 23 1 30 Jun 24 62.37 11.34 7.55 12.1% 2.00 2.12 9.4% 8.0% 3.3% 16.2%
25 Aug 23 Q4 Jun 23 4 30 Jun 23 57.01 8.86 7.31 12.8% 2.00 2.06 0.4% 15.6% 0.2% 14.7%
29 May 23 Q3 Mar 23 3 30 Jun 23 56.78 9.41 7.32 12.9% 2.00 2.06 11.0% 14.1% 15.7% 1.4%
27 Feb 23 Q2 Dec 22 2 30 Jun 23 63.79 12.05 8.69 13.6% 2.00 2.44 5.9% 3.9% 3.7% 10.9%
21 Nov 22 Q1 Sep 22 1 30 Jun 23 67.77 11.62 9.02 13.3% 2.00 2.54 0.4% 4.2% 5.2% 15.3%
26 Aug 22 Q4 Jun 22 4 30 Jun 22 67.52 10.91 8.57 12.7% 2.00 2.41 2.1% 21.2% 18.6% 40.6%
27 May 22 Q3 Mar 22 3 30 Jun 22 66.12 9.35 7.23 10.9% 1.50 2.03 0.4% 26.7% 7.8% 20.2%
28 Feb 22 Q2 Dec 21 2 30 Jun 22 66.40 11.27 7.83 11.8% 2.00 2.20 2.1% 19.0% 0.2% 13.0%
26 Nov 21 Q1 Sep 21 1 30 Jun 22 65.02 10.56 7.82 12.0% 1.50 2.20 16.7% 23.9% 28.2% 15.4%
27 Aug 21 Q4 Jun 21 4 30 Jun 21 55.72 6.35 6.10 10.9% 1.50 1.72 6.8% 31.2% 1.5% 38.7%
28 May 21 Q3 Mar 21 3 30 Jun 21 52.17 8.01 6.01 11.5% 1.50 1.69 6.5% 16.0% 13.3% 18.5%
26 Feb 21 Q2 Dec 20 2 30 Jun 21 55.80 9.80 6.93 12.4% 1.50 1.95 6.3% 21.9% 2.3% 12.6%
27 Nov 20 Q1 Sep 20 1 30 Jun 21 52.50 9.16 6.78 12.9% 1.50 1.91 23.6% 9.2% 54.1% 5.5%
28 Aug 20 Q4 Jun 20 4 30 Jun 20 42.48 4.92 4.40 10.3% 1.00 1.24 5.5% 0.6% 13.3% 8.2%
29 May 20 Q3 Mar 20 3 30 Jun 20 44.96 7.37 5.07 11.3% 1.00 1.43 1.8% 10.8% 17.6% 24.2%
21 Feb 20 Q2 Dec 19 2 30 Jun 20 45.80 9.10 6.16 13.4% 1.50 1.73 4.8% 15.3% 4.1% 0.1%
25 Nov 19 Q1 Sep 19 1 30 Jun 20 48.09 9.28 6.42 13.4% 1.50 1.88 13.9% 24.4% 34.1% 23.9%
28 Aug 19 Q4 Jun 19 4 30 Jun 19 42.23 7.40 4.79 11.3% 1.00 1.35 4.1% 12.2% 17.3% 15.8%
23 May 19 Q3 Mar 19 3 30 Jun 19 40.56 5.42 4.08 10.1% 1.00 1.15 2.1% 4.5% 33.6% 47.0%
26 Feb 19 Q2 Dec 18 2 30 Jun 19 39.71 7.43 6.15 15.5% 1.50 1.73 2.7% 7.7% 18.7% 34.6%
22 Nov 18 Q1 Sep 18 1 30 Jun 19 38.66 6.81 5.18 13.4% 2.00 1.46 2.7% 15.7% 25.4% 52.7%
27 Aug 18 Q4 Jun 18 4 30 Jun 18 37.64 6.28 4.13 11.0% 3.00 1.16 3.0% 20.1% 46.3% 58.1%
21 May 18 Q3 Mar 18 3 30 Jun 18 38.80 8.35 7.71 19.9% 2.00 2.17 9.8% 20.5% 18.1% 32.4%
07 Feb 18 Q2 Dec 17 2 30 Jun 18 43.01 10.63 9.41 21.9% 2.00 2.65 6.2% 16.6% 14.2% 22.3%
13 Nov 17 Q1 Sep 17 1 30 Jun 18 45.84 11.77 10.97 23.9% 2.00 3.09 2.6% 11.9% 11.2% 8.7%
25 Aug 17 Q4 Jun 17 4 30 Jun 17 47.09 11.46 9.87 21.0% 3.00 2.78 3.5% 12.3% 13.4% 11.2%
22 May 17 Q3 Mar 17 3 30 Jun 17 48.79 12.09 11.39 23.4% 2.00 3.21 5.4% 2.9% 6.0% 5.8%
28 Feb 17 Q2 Dec 16 2 30 Jun 17 51.56 13.19 12.11 23.5% 2.00 3.41 0.9% 8.2% 0.8% 17.1%
07 Nov 16 Q1 Sep 16 1 30 Jun 17 52.05 13.03 12.02 23.1% 2.00 3.38 3.0% 16.3% 8.2% 23.6%
26 Aug 16 Q4 Jun 16 4 30 Jun 16 53.68 14.29 11.11 20.7% 3.00 3.13 6.9% 11.5% 3.2% 4.9%
24 May 16 Q3 Mar 16 3 30 Jun 16 50.23 10.71 10.76 21.4% 2.00 3.03 5.5% 16.2% 4.0% 17.6%
25 Feb 16 Q2 Dec 15 2 30 Jun 16 47.63 10.27 10.35 21.7% 2.00 2.91 6.4% 13.4% 6.4% 34.5%
30 Nov 15 Q1 Sep 15 1 30 Jun 16 44.75 9.64 9.72 21.7% 2.00 2.74 7.0% 2.9% 8.2% 34.1%
21 Aug 15 Q4 Jun 15 4 30 Jun 15 48.13 10.42 10.60 22.0% 2.00 2.98 11.3% 7.7% 15.7% 60.7%
25 May 15 Q3 Mar 15 3 30 Jun 15 43.23 8.92 9.16 21.2% 2.00 2.58 3.0% 8.3% 19.0% 54.8%
09 Feb 15 31/12/14 2 30/06/15 41.99 7.54 7.69 18.3% 2.00 2.16 3.4% 9.0% 6.1% 40.8%

Historical Dividends

Financial Ratios

EPS 7.94 sen
Trailing PE (Sector Median: 18.4) 11.5
PEG 11.5
Altman Z 3.5
Beaver 0.717
Current Ratio 4.37
Debt-Equity (DE) Ratio 0.37
FCF Yield 8.97 %
Revenue QoQ -12.96 %
Revenue YoY -14.9%
Profit QoQ -20.47 %
Profit YoY -30.85 %
Profit Margin (Sector Median: 2.3) 12.23 %
ROE (ROIC: 24.05) 24.05 %
Dividend Per Share (DPS) 7.25 sen
Dividend Yield (DY) 7.92 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 18.4)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 2.3)
ROE (ROIC: 24.05)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 1 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.33
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 6.01
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 58.44
Expected Revenue (M) 491.89
Expected Growth (%) 18.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


DATO' SRI LEO SURESH ARIYANAYAKAM added 110000.0 units announced on 03 Nov 2023 at ~RM1.04

DATO' SRI LEO SURESH ARIYANAYAKAM added 40000.0 units announced on 04 Oct 2023 at ~RM1.06

DATO' SRI LEO SURESH ARIYANAYAKAM added 40000.0 units announced on 22 Sep 2023 at ~RM1.09

DATO' SRI LEO SURESH ARIYANAYAKAM added 105000.0 units announced on 21 Jul 2023 at ~RM1.11

KRISHNAN A/L C K MENON reduced 5000000.0 units announced on 02 Mar 2023 at ~RM1.14

DATO' SRI LEO SURESH ARIYANAYAKAM added 105000.0 units announced on 07 Dec 2022 at ~RM1.08

KRISHNAN A/L C K MENON added 100000.0 units announced on 12 Oct 2022 at ~RM0.96

DATO' SRI LEO SURESH ARIYANAYAKAM added 186100.0 units announced on 07 Oct 2022 at ~RM0.985

DATO' SRI LEO SURESH ARIYANAYAKAM added 65000.0 units announced on 01 Jul 2022 at ~RM1.03

DATO' SRI LEO SURESH ARIYANAYAKAM added 100000.0 units announced on 22 Jun 2022 at ~RM1.01

DATO' SRI LEO SURESH ARIYANAYAKAM added 130000.0 units announced on 09 Jul 2021 at ~RM1.1

DATO' SRI LEO SURESH ARIYANAYAKAM added 80000.0 units announced on 05 Jul 2021 at ~RM1.06

DATO' SRI LEO SURESH ARIYANAYAKAM added 40000.0 units announced on 23 Jun 2021 at ~RM1.09

KRISHNAN A/L C K MENON added 200000.0 units announced on 16 Jun 2021 at ~RM1.13

DATO' SRI LEO SURESH ARIYANAYAKAM added 200000.0 units announced on 16 Jun 2021 at ~RM1.13

DATO' SRI LEO SURESH ARIYANAYAKAM added 45000.0 units announced on 07 May 2021 at ~RM1.08

DATO' SRI LEO SURESH ARIYANAYAKAM added 100000.0 units announced on 02 Apr 2021 at ~RM1.16

DATO' SRI LEO SURESH ARIYANAYAKAM added 40000.0 units announced on 11 Jan 2021 at ~RM0.895

DATO' SRI LEO SURESH ARIYANAYAKAM added 30000.0 units announced on 06 Jan 2021 at ~RM0.9

DATO' SRI LEO SURESH ARIYANAYAKAM added 201000.0 units announced on 24 Dec 2020 at ~RM0.895

DATO' SRI LEO SURESH ARIYANAYAKAM added 100000.0 units announced on 17 Dec 2020 at ~RM0.905

DATO' MOHD SALLEH BIN HJ HARUN added 20000.0 units announced on 03 Dec 2020 at ~RM0.95

DATO' SRI LEO SURESH ARIYANAYAKAM added 40000.0 units announced on 21 Sep 2020 at ~RM0.855

DATO' SRI LEO SURESH ARIYANAYAKAM added 52000.0 units announced on 18 Sep 2020 at ~RM0.86

Summary


Market Cap: 324 M.

Number of Shares: 355 M.

Adjusted Float: 77.2%.

Stock highly correlated with

YINSON (74%)

HEXTECH (64%)

OWG (63%)

AXTERIA (59%)

Scicom (MSC) Berhad, an investment holding company, provides business process outsourcing (BPO) services. It offers customer contact centre outsourcing and customer services training products, as well as contact centre consulting and marketing services. The company provides BPO services in 40 languages to multinational clients. It operates primarily in Malaysia, Singapore, the United Kingdom, and the United States. The company was founded in 1997 and is based in Kuala Lumpur, Malaysia.

Sectors: Trading & Services, Industrial Services, Industrial Products & Services

Code: 0099

Website: http://www.scicom-intl.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 29-Sep-2023

Shareholder % Value (M)
Dato' Sri Leo Suresh Ariyanayakam 26.05% 84.62
Leo Suresh Ariyanayakam 25.98% 84.38
Netinsat Asia Sdn Bhd 18.56% 60.27
Krishnan A/L C K Menon 11.84% 38.44
Sreekumar A/L P Narayana Pillai 5.63% 18.28
Augustus Ralph Marshall 4.92% 15.99
Jaganath Derek Steven Sabapathy 4.41% 14.31
Ali bin Abdul Kadir 3.71% 12.06
Khoo Loon See 3.35% 10.89
Employees Provident Fund Board 2.17% 7.05
Eastspring Investmentssmall-cap Fund 2.0% 6.49
Sreekumar A/L Narayana Pillai 1.12% 3.65
Principal Lifetime Balanced Income Fund 1.08% 3.5
Chiang Fong Wei 0.89% 2.89
Tee Joe Ee 0.86% 2.81
Lim Kooi Fui 0.71% 2.3
Bank Sarasin CIE 0.7% 2.28
Prudential BSN Fund 0.7% 2.28
Premanand Jearajasingam 0.62% 2.0
Gan Boon Aik 0.6% 1.95
Lee Wei Chung 0.53% 1.72
Principal Small Cap Opportunities Fund 0.52% 1.7
Safari Asia Ltd 0.5% 1.63
P Deivendran K Pathmanathan 0.45% 1.46
Mohd Salleh Bin Hj Harun 0.45% 1.45
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.