[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 6.75%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 141,396 149,460 158,328 161,306 151,672 143,892 145,441 -1.86%
PBT 36,868 36,068 42,867 47,042 44,284 38,932 32,378 9.06%
Tax -8,228 -7,988 -9,864 -11,162 -10,672 -9,316 -7,088 10.48%
NP 28,640 28,080 33,003 35,880 33,612 29,616 25,290 8.67%
-
NP to SH 28,640 28,080 33,003 35,880 33,612 29,616 25,290 8.67%
-
Tax Rate 22.32% 22.15% 23.01% 23.73% 24.10% 23.93% 21.89% -
Total Cost 112,756 121,380 125,325 125,426 118,060 114,276 120,151 -4.15%
-
Net Worth 356,773 335,723 327,510 327,492 327,505 318,606 311,366 9.52%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 23,267 45,780 15,233 20,309 22,849 45,700 11,391 61.19%
Div Payout % 81.24% 163.04% 46.16% 56.60% 67.98% 154.31% 45.04% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 356,773 335,723 327,510 327,492 327,505 318,606 311,366 9.52%
NOSH 786,955 763,244 761,975 761,775 761,774 761,771 759,431 2.40%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 20.26% 18.79% 20.84% 22.24% 22.16% 20.58% 17.39% -
ROE 8.03% 8.36% 10.08% 10.96% 10.26% 9.30% 8.12% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.23 19.59 20.79 21.18 19.91 18.89 19.15 -3.23%
EPS 3.70 3.68 4.33 4.71 4.42 3.88 3.33 7.29%
DPS 3.00 6.00 2.00 2.67 3.00 6.00 1.50 58.94%
NAPS 0.46 0.44 0.43 0.43 0.43 0.4183 0.41 7.99%
Adjusted Per Share Value based on latest NOSH - 761,775
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.95 17.92 18.98 19.34 18.18 17.25 17.43 -1.84%
EPS 3.43 3.37 3.96 4.30 4.03 3.55 3.03 8.64%
DPS 2.79 5.49 1.83 2.43 2.74 5.48 1.37 60.87%
NAPS 0.4277 0.4024 0.3926 0.3926 0.3926 0.3819 0.3732 9.54%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.24 1.41 1.57 1.66 1.12 1.34 2.01 -
P/RPS 6.80 7.20 7.55 7.84 5.62 7.09 10.50 -25.20%
P/EPS 33.58 38.31 36.23 35.24 25.38 34.46 60.36 -32.42%
EY 2.98 2.61 2.76 2.84 3.94 2.90 1.66 47.86%
DY 2.42 4.26 1.27 1.61 2.68 4.48 0.75 118.82%
P/NAPS 2.70 3.20 3.65 3.86 2.60 3.20 4.90 -32.86%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 29/05/23 21/02/23 22/11/22 23/08/22 20/05/22 22/02/22 -
Price 1.36 1.28 1.37 1.79 1.35 1.30 1.52 -
P/RPS 7.46 6.53 6.59 8.45 6.78 6.88 7.94 -4.08%
P/EPS 36.83 34.78 31.62 38.00 30.59 33.43 45.64 -13.35%
EY 2.72 2.88 3.16 2.63 3.27 2.99 2.19 15.59%
DY 2.21 4.69 1.46 1.49 2.22 4.62 0.99 71.05%
P/NAPS 2.96 2.91 3.19 4.16 3.14 3.11 3.71 -14.01%

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