[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 1.13%
YoY- -19.28%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 148,850 144,564 138,055 137,638 141,396 149,460 158,328 -4.03%
PBT 41,662 40,212 37,901 37,154 36,868 36,068 42,867 -1.88%
Tax -8,744 -8,008 -8,174 -8,192 -8,228 -7,988 -9,864 -7.72%
NP 32,918 32,204 29,727 28,962 28,640 28,080 33,003 -0.17%
-
NP to SH 32,918 32,204 29,727 28,962 28,640 28,080 33,003 -0.17%
-
Tax Rate 20.99% 19.91% 21.57% 22.05% 22.32% 22.15% 23.01% -
Total Cost 115,932 112,360 108,328 108,676 112,756 121,380 125,325 -5.06%
-
Net Worth 426,284 390,937 364,827 357,053 356,773 335,723 327,510 19.23%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 25,075 48,867 15,524 20,698 23,267 45,780 15,233 39.45%
Div Payout % 76.18% 151.74% 52.22% 71.47% 81.24% 163.04% 46.16% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 426,284 390,937 364,827 357,053 356,773 335,723 327,510 19.23%
NOSH 857,328 818,892 790,127 788,438 786,955 763,244 761,975 8.18%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 22.11% 22.28% 21.53% 21.04% 20.26% 18.79% 20.84% -
ROE 7.72% 8.24% 8.15% 8.11% 8.03% 8.36% 10.08% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.81 17.75 17.79 17.73 18.23 19.59 20.79 -9.80%
EPS 3.94 3.96 3.83 3.73 3.70 3.68 4.33 -6.10%
DPS 3.00 6.00 2.00 2.67 3.00 6.00 2.00 31.06%
NAPS 0.51 0.48 0.47 0.46 0.46 0.44 0.43 12.05%
Adjusted Per Share Value based on latest NOSH - 788,438
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.84 17.33 16.55 16.50 16.95 17.92 18.98 -4.04%
EPS 3.95 3.86 3.56 3.47 3.43 3.37 3.96 -0.16%
DPS 3.01 5.86 1.86 2.48 2.79 5.49 1.83 39.38%
NAPS 0.511 0.4686 0.4373 0.428 0.4277 0.4024 0.3926 19.22%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.48 1.21 1.22 1.32 1.24 1.41 1.57 -
P/RPS 8.31 6.82 6.86 7.44 6.80 7.20 7.55 6.60%
P/EPS 37.58 30.60 31.86 35.38 33.58 38.31 36.23 2.47%
EY 2.66 3.27 3.14 2.83 2.98 2.61 2.76 -2.43%
DY 2.03 4.96 1.64 2.02 2.42 4.26 1.27 36.74%
P/NAPS 2.90 2.52 2.60 2.87 2.70 3.20 3.65 -14.22%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 20/05/24 28/02/24 22/11/23 22/08/23 29/05/23 21/02/23 -
Price 1.25 1.64 1.29 1.33 1.36 1.28 1.37 -
P/RPS 7.02 9.24 7.25 7.50 7.46 6.53 6.59 4.30%
P/EPS 31.74 41.48 33.68 35.64 36.83 34.78 31.62 0.25%
EY 3.15 2.41 2.97 2.81 2.72 2.88 3.16 -0.21%
DY 2.40 3.66 1.55 2.01 2.21 4.69 1.46 39.32%
P/NAPS 2.45 3.42 2.74 2.89 2.96 2.91 3.19 -16.14%

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