[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 0.88%
YoY- 6.64%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 140,640 150,268 128,411 120,089 104,618 112,592 122,969 9.37%
PBT 27,010 26,760 30,453 27,382 27,278 21,976 23,613 9.38%
Tax -6,422 -7,220 -7,867 -7,108 -7,180 -5,588 -4,792 21.57%
NP 20,588 19,540 22,586 20,274 20,098 16,388 18,821 6.17%
-
NP to SH 20,588 19,540 22,586 20,274 20,098 16,388 18,821 6.17%
-
Tax Rate 23.78% 26.98% 25.83% 25.96% 26.32% 25.43% 20.29% -
Total Cost 120,052 130,728 105,825 99,814 84,520 96,204 104,148 9.94%
-
Net Worth 281,549 251,797 240,822 226,197 215,790 212,190 205,759 23.27%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 10,155 13,313 - - 9,645 -
Div Payout % - - 44.96% 65.67% - - 51.25% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 281,549 251,797 240,822 226,197 215,790 212,190 205,759 23.27%
NOSH 722,476 678,376 677,038 665,677 643,000 643,000 643,000 8.08%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.64% 13.00% 17.59% 16.88% 19.21% 14.56% 15.31% -
ROE 7.31% 7.76% 9.38% 8.96% 9.31% 7.72% 9.15% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 19.47 21.94 18.97 18.04 16.27 17.51 19.12 1.21%
EPS 2.84 2.84 3.34 3.04 3.12 2.56 2.93 -2.06%
DPS 0.00 0.00 1.50 2.00 0.00 0.00 1.50 -
NAPS 0.3897 0.3676 0.3557 0.3398 0.3356 0.33 0.32 14.05%
Adjusted Per Share Value based on latest NOSH - 665,677
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.86 18.01 15.39 14.40 12.54 13.50 14.74 9.38%
EPS 2.47 2.34 2.71 2.43 2.41 1.96 2.26 6.10%
DPS 0.00 0.00 1.22 1.60 0.00 0.00 1.16 -
NAPS 0.3375 0.3018 0.2887 0.2711 0.2587 0.2544 0.2466 23.29%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.57 1.62 1.85 2.00 1.12 0.50 0.725 -
P/RPS 8.07 7.38 9.75 11.09 6.88 2.86 3.79 65.58%
P/EPS 55.09 56.79 55.46 65.67 35.83 19.62 24.77 70.46%
EY 1.82 1.76 1.80 1.52 2.79 5.10 4.04 -41.26%
DY 0.00 0.00 0.81 1.00 0.00 0.00 2.07 -
P/NAPS 4.03 4.41 5.20 5.89 3.34 1.52 2.27 46.66%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 12/03/21 30/11/20 27/08/20 30/06/20 27/02/20 -
Price 1.51 1.76 1.79 2.02 1.80 1.12 0.74 -
P/RPS 7.76 8.02 9.44 11.20 11.06 6.40 3.87 59.08%
P/EPS 52.99 61.70 53.66 66.32 57.59 43.94 25.28 63.86%
EY 1.89 1.62 1.86 1.51 1.74 2.28 3.96 -38.95%
DY 0.00 0.00 0.84 0.99 0.00 0.00 2.03 -
P/NAPS 3.87 4.79 5.03 5.94 5.36 3.39 2.31 41.10%

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