[SCOMNET] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 5.36%
YoY- 2.44%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 143,892 145,441 136,582 140,640 150,268 128,411 120,089 12.82%
PBT 38,932 32,378 29,508 27,010 26,760 30,453 27,382 26.46%
Tax -9,316 -7,088 -6,454 -6,422 -7,220 -7,867 -7,108 19.78%
NP 29,616 25,290 23,053 20,588 19,540 22,586 20,274 28.77%
-
NP to SH 29,616 25,290 23,053 20,588 19,540 22,586 20,274 28.77%
-
Tax Rate 23.93% 21.89% 21.87% 23.78% 26.98% 25.83% 25.96% -
Total Cost 114,276 120,151 113,529 120,052 130,728 105,825 99,814 9.44%
-
Net Worth 318,606 311,366 298,940 281,549 251,797 240,822 226,197 25.68%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 45,700 11,391 15,101 - - 10,155 13,313 127.72%
Div Payout % 154.31% 45.04% 65.51% - - 44.96% 65.67% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 318,606 311,366 298,940 281,549 251,797 240,822 226,197 25.68%
NOSH 761,771 759,431 755,090 722,476 678,376 677,038 665,677 9.41%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 20.58% 17.39% 16.88% 14.64% 13.00% 17.59% 16.88% -
ROE 9.30% 8.12% 7.71% 7.31% 7.76% 9.38% 8.96% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 18.89 19.15 18.09 19.47 21.94 18.97 18.04 3.11%
EPS 3.88 3.33 3.05 2.84 2.84 3.34 3.04 17.68%
DPS 6.00 1.50 2.00 0.00 0.00 1.50 2.00 108.14%
NAPS 0.4183 0.41 0.3959 0.3897 0.3676 0.3557 0.3398 14.87%
Adjusted Per Share Value based on latest NOSH - 722,476
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 16.78 16.96 15.93 16.40 17.52 14.97 14.00 12.84%
EPS 3.45 2.95 2.69 2.40 2.28 2.63 2.36 28.83%
DPS 5.33 1.33 1.76 0.00 0.00 1.18 1.55 127.99%
NAPS 0.3715 0.3631 0.3486 0.3283 0.2936 0.2808 0.2638 25.66%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.34 2.01 1.77 1.57 1.62 1.85 2.00 -
P/RPS 7.09 10.50 9.79 8.07 7.38 9.75 11.09 -25.80%
P/EPS 34.46 60.36 57.97 55.09 56.79 55.46 65.67 -34.96%
EY 2.90 1.66 1.72 1.82 1.76 1.80 1.52 53.88%
DY 4.48 0.75 1.13 0.00 0.00 0.81 1.00 172.00%
P/NAPS 3.20 4.90 4.47 4.03 4.41 5.20 5.89 -33.44%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 22/02/22 25/11/21 27/08/21 28/05/21 12/03/21 30/11/20 -
Price 1.30 1.52 1.96 1.51 1.76 1.79 2.02 -
P/RPS 6.88 7.94 10.84 7.76 8.02 9.44 11.20 -27.75%
P/EPS 33.43 45.64 64.20 52.99 61.70 53.66 66.32 -36.68%
EY 2.99 2.19 1.56 1.89 1.62 1.86 1.51 57.75%
DY 4.62 0.99 1.02 0.00 0.00 0.84 0.99 179.51%
P/NAPS 3.11 3.71 4.95 3.87 4.79 5.03 5.94 -35.06%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment