[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 11.97%
YoY- 13.71%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 151,672 143,892 145,441 136,582 140,640 150,268 128,411 11.77%
PBT 44,284 38,932 32,378 29,508 27,010 26,760 30,453 28.44%
Tax -10,672 -9,316 -7,088 -6,454 -6,422 -7,220 -7,867 22.61%
NP 33,612 29,616 25,290 23,053 20,588 19,540 22,586 30.44%
-
NP to SH 33,612 29,616 25,290 23,053 20,588 19,540 22,586 30.44%
-
Tax Rate 24.10% 23.93% 21.89% 21.87% 23.78% 26.98% 25.83% -
Total Cost 118,060 114,276 120,151 113,529 120,052 130,728 105,825 7.58%
-
Net Worth 327,505 318,606 311,366 298,940 281,549 251,797 240,822 22.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 22,849 45,700 11,391 15,101 - - 10,155 71.96%
Div Payout % 67.98% 154.31% 45.04% 65.51% - - 44.96% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 327,505 318,606 311,366 298,940 281,549 251,797 240,822 22.81%
NOSH 761,774 761,771 759,431 755,090 722,476 678,376 677,038 8.20%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 22.16% 20.58% 17.39% 16.88% 14.64% 13.00% 17.59% -
ROE 10.26% 9.30% 8.12% 7.71% 7.31% 7.76% 9.38% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.91 18.89 19.15 18.09 19.47 21.94 18.97 3.28%
EPS 4.42 3.88 3.33 3.05 2.84 2.84 3.34 20.59%
DPS 3.00 6.00 1.50 2.00 0.00 0.00 1.50 58.94%
NAPS 0.43 0.4183 0.41 0.3959 0.3897 0.3676 0.3557 13.52%
Adjusted Per Share Value based on latest NOSH - 755,090
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.62 16.72 16.90 15.87 16.34 17.46 14.92 11.76%
EPS 3.91 3.44 2.94 2.68 2.39 2.27 2.62 30.68%
DPS 2.66 5.31 1.32 1.75 0.00 0.00 1.18 72.17%
NAPS 0.3806 0.3702 0.3618 0.3474 0.3272 0.2926 0.2798 22.83%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.12 1.34 2.01 1.77 1.57 1.62 1.85 -
P/RPS 5.62 7.09 10.50 9.79 8.07 7.38 9.75 -30.80%
P/EPS 25.38 34.46 60.36 57.97 55.09 56.79 55.46 -40.70%
EY 3.94 2.90 1.66 1.72 1.82 1.76 1.80 68.82%
DY 2.68 4.48 0.75 1.13 0.00 0.00 0.81 122.52%
P/NAPS 2.60 3.20 4.90 4.47 4.03 4.41 5.20 -37.08%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 22/02/22 25/11/21 27/08/21 28/05/21 12/03/21 -
Price 1.35 1.30 1.52 1.96 1.51 1.76 1.79 -
P/RPS 6.78 6.88 7.94 10.84 7.76 8.02 9.44 -19.84%
P/EPS 30.59 33.43 45.64 64.20 52.99 61.70 53.66 -31.31%
EY 3.27 2.99 2.19 1.56 1.89 1.62 1.86 45.81%
DY 2.22 4.62 0.99 1.02 0.00 0.00 0.84 91.49%
P/NAPS 3.14 3.11 3.71 4.95 3.87 4.79 5.03 -27.02%

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