[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 4.76%
YoY- 40.44%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 104,618 112,592 122,969 120,764 111,088 99,884 88,288 11.99%
PBT 27,278 21,976 23,613 24,922 23,790 20,168 16,092 42.21%
Tax -7,180 -5,588 -4,792 -5,910 -5,642 -5,180 -3,919 49.78%
NP 20,098 16,388 18,821 19,012 18,148 14,988 12,173 39.73%
-
NP to SH 20,098 16,388 18,821 19,012 18,148 14,988 12,173 39.73%
-
Tax Rate 26.32% 25.43% 20.29% 23.71% 23.72% 25.68% 24.35% -
Total Cost 84,520 96,204 104,148 101,752 92,940 84,896 76,115 7.23%
-
Net Worth 215,790 212,190 205,759 199,330 192,900 199,330 135,029 36.72%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 9,645 12,860 19,290 - - -
Div Payout % - - 51.25% 67.64% 106.29% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 215,790 212,190 205,759 199,330 192,900 199,330 135,029 36.72%
NOSH 643,000 643,000 643,000 643,000 643,000 643,000 643,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 19.21% 14.56% 15.31% 15.74% 16.34% 15.01% 13.79% -
ROE 9.31% 7.72% 9.15% 9.54% 9.41% 7.52% 9.02% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.27 17.51 19.12 18.78 17.28 15.53 13.73 11.99%
EPS 3.12 2.56 2.93 2.96 2.82 2.32 1.89 39.72%
DPS 0.00 0.00 1.50 2.00 3.00 0.00 0.00 -
NAPS 0.3356 0.33 0.32 0.31 0.30 0.31 0.21 36.72%
Adjusted Per Share Value based on latest NOSH - 643,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.16 13.08 14.29 14.03 12.91 11.61 10.26 12.00%
EPS 2.34 1.90 2.19 2.21 2.11 1.74 1.41 40.21%
DPS 0.00 0.00 1.12 1.49 2.24 0.00 0.00 -
NAPS 0.2507 0.2466 0.2391 0.2316 0.2241 0.2316 0.1569 36.71%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.12 0.50 0.725 0.815 0.835 0.79 0.56 -
P/RPS 6.88 2.86 3.79 4.34 4.83 5.09 4.08 41.71%
P/EPS 35.83 19.62 24.77 27.56 29.58 33.89 29.58 13.64%
EY 2.79 5.10 4.04 3.63 3.38 2.95 3.38 -12.01%
DY 0.00 0.00 2.07 2.45 3.59 0.00 0.00 -
P/NAPS 3.34 1.52 2.27 2.63 2.78 2.55 2.67 16.11%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 27/11/19 29/08/19 31/05/19 01/03/19 -
Price 1.80 1.12 0.74 0.79 0.75 0.95 0.75 -
P/RPS 11.06 6.40 3.87 4.21 4.34 6.12 5.46 60.16%
P/EPS 57.59 43.94 25.28 26.72 26.57 40.76 39.62 28.34%
EY 1.74 2.28 3.96 3.74 3.76 2.45 2.52 -21.89%
DY 0.00 0.00 2.03 2.53 4.00 0.00 0.00 -
P/NAPS 5.36 3.39 2.31 2.55 2.50 3.06 3.57 31.15%

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