T-O (am): 0.770 (08:59:00)
Last updated: 17:00
Customize
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 Aug 24 | Q4 Jun 24 | 4 | 30 Jun 24 | 44.50 | 4.39 | 3.64 | 8.2% | 1.25 | 1.02 | 18.0% | 21.6% | 39.3% | 50.3% | ||||||||
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% |
EPS | 6.9 sen |
Trailing PE (Sector Median: 16.7) | 11.2 |
PEG | 11.2 |
Altman Z | 3.5 |
Beaver | 0.717 |
Current Ratio | 4.37 |
Debt-Equity (DE) Ratio | 0.37 |
FCF Yield | 10.59 % |
Revenue QoQ | -18.03 % |
Revenue YoY | -21.63% |
Profit QoQ | -39.34 % |
Profit YoY | -50.26 % |
Profit Margin (Sector Median: 2.7) | 11.24 % |
ROE (ROIC: 24.05) | 24.05 % |
Dividend Per Share (DPS) | 6.5 sen |
Dividend Yield (DY) | 8.39 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 16.7) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 2.7) | |
ROE (ROIC: 24.05) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.33 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 3.64 |
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 |
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
Market Cap: 275 M.
Market Cap Class: Small caps
Number of Shares: 355 M.
Adjusted Float: 77.2%.
Stock highly correlated with
TOMYPAK (91%)
JIANKUN (90%)
POS (90%)
TCHONG (90%)
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
No warrants listed
Updated on 29-Sep-2023
Shareholder | % | Value (M) |
---|---|---|
Dato' Sri Leo Suresh Ariyanayakam | 26.06% | 71.7 |
Leo Suresh Ariyanayakam | 25.98% | 71.47 |
Krishnan A/L C K Menon | 5.95% | 16.36 |
Augustus Ralph Marshall | 4.92% | 13.54 |
Jaganath Derek Steven Sabapathy | 4.41% | 12.12 |
Ali bin Abdul Kadir | 3.71% | 10.22 |
Khoo Loon See | 3.35% | 9.23 |
Employees Provident Fund Board | 2.17% | 5.97 |
Eastspring Investmentssmall-cap Fund | 2.0% | 5.49 |
Sreekumar A/L Narayana Pillai | 1.12% | 3.1 |
Principal Lifetime Balanced Income Fund | 1.08% | 2.97 |
Chiang Fong Wei | 0.89% | 2.45 |
Tee Joe Ee | 0.86% | 2.38 |
Lim Kooi Fui | 0.71% | 1.95 |
Bank Sarasin CIE | 0.7% | 1.93 |
Prulink Equity Income Fund | 0.7% | 1.93 |
Netinsat Asia Sdn Bhd | 0.69% | 1.89 |
Premanand Jearajasingam | 0.62% | 1.7 |
Gan Boon Aik | 0.6% | 1.65 |
Lee Wei Chung | 0.53% | 1.46 |
Principal Small Cap Opportunities Fund | 0.52% | 1.44 |
Safari Asia Ltd | 0.5% | 1.38 |
P Deivendran K Pathmanathan | 0.45% | 1.24 |
Mohd Salleh Bin Hj Harun | 0.45% | 1.23 |