[SCOMNET] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 11.4%
YoY- 20.0%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 136,582 140,640 150,268 128,411 120,089 104,618 112,592 13.72%
PBT 29,508 27,010 26,760 30,453 27,382 27,278 21,976 21.68%
Tax -6,454 -6,422 -7,220 -7,867 -7,108 -7,180 -5,588 10.07%
NP 23,053 20,588 19,540 22,586 20,274 20,098 16,388 25.51%
-
NP to SH 23,053 20,588 19,540 22,586 20,274 20,098 16,388 25.51%
-
Tax Rate 21.87% 23.78% 26.98% 25.83% 25.96% 26.32% 25.43% -
Total Cost 113,529 120,052 130,728 105,825 99,814 84,520 96,204 11.66%
-
Net Worth 298,940 281,549 251,797 240,822 226,197 215,790 212,190 25.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 15,101 - - 10,155 13,313 - - -
Div Payout % 65.51% - - 44.96% 65.67% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 298,940 281,549 251,797 240,822 226,197 215,790 212,190 25.64%
NOSH 755,090 722,476 678,376 677,038 665,677 643,000 643,000 11.29%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.88% 14.64% 13.00% 17.59% 16.88% 19.21% 14.56% -
ROE 7.71% 7.31% 7.76% 9.38% 8.96% 9.31% 7.72% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.09 19.47 21.94 18.97 18.04 16.27 17.51 2.19%
EPS 3.05 2.84 2.84 3.34 3.04 3.12 2.56 12.37%
DPS 2.00 0.00 0.00 1.50 2.00 0.00 0.00 -
NAPS 0.3959 0.3897 0.3676 0.3557 0.3398 0.3356 0.33 12.89%
Adjusted Per Share Value based on latest NOSH - 677,038
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.37 16.86 18.01 15.39 14.40 12.54 13.50 13.69%
EPS 2.76 2.47 2.34 2.71 2.43 2.41 1.96 25.60%
DPS 1.81 0.00 0.00 1.22 1.60 0.00 0.00 -
NAPS 0.3583 0.3375 0.3018 0.2887 0.2711 0.2587 0.2544 25.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.77 1.57 1.62 1.85 2.00 1.12 0.50 -
P/RPS 9.79 8.07 7.38 9.75 11.09 6.88 2.86 126.96%
P/EPS 57.97 55.09 56.79 55.46 65.67 35.83 19.62 105.77%
EY 1.72 1.82 1.76 1.80 1.52 2.79 5.10 -51.51%
DY 1.13 0.00 0.00 0.81 1.00 0.00 0.00 -
P/NAPS 4.47 4.03 4.41 5.20 5.89 3.34 1.52 105.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 28/05/21 12/03/21 30/11/20 27/08/20 30/06/20 -
Price 1.96 1.51 1.76 1.79 2.02 1.80 1.12 -
P/RPS 10.84 7.76 8.02 9.44 11.20 11.06 6.40 42.04%
P/EPS 64.20 52.99 61.70 53.66 66.32 57.59 43.94 28.73%
EY 1.56 1.89 1.62 1.86 1.51 1.74 2.28 -22.33%
DY 1.02 0.00 0.00 0.84 0.99 0.00 0.00 -
P/NAPS 4.95 3.87 4.79 5.03 5.94 5.36 3.39 28.67%

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