[SCOMNET] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 23.12%
YoY- 272.84%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 122,969 120,764 111,088 99,884 88,288 81,442 72,052 42.67%
PBT 23,613 24,922 23,790 20,168 16,092 17,286 13,098 47.96%
Tax -4,792 -5,910 -5,642 -5,180 -3,919 -3,749 -2,676 47.30%
NP 18,821 19,012 18,148 14,988 12,173 13,537 10,422 48.13%
-
NP to SH 18,821 19,012 18,148 14,988 12,173 13,537 10,422 48.13%
-
Tax Rate 20.29% 23.71% 23.72% 25.68% 24.35% 21.69% 20.43% -
Total Cost 104,148 101,752 92,940 84,896 76,115 67,905 61,630 41.73%
-
Net Worth 205,759 199,330 192,900 199,330 135,029 128,600 128,600 36.68%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 9,645 12,860 19,290 - - - - -
Div Payout % 51.25% 67.64% 106.29% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 205,759 199,330 192,900 199,330 135,029 128,600 128,600 36.68%
NOSH 643,000 643,000 643,000 643,000 643,000 643,000 643,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 15.31% 15.74% 16.34% 15.01% 13.79% 16.62% 14.46% -
ROE 9.15% 9.54% 9.41% 7.52% 9.02% 10.53% 8.10% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.12 18.78 17.28 15.53 13.73 12.67 11.21 42.61%
EPS 2.93 2.96 2.82 2.32 1.89 2.11 1.62 48.28%
DPS 1.50 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.30 0.31 0.21 0.20 0.20 36.68%
Adjusted Per Share Value based on latest NOSH - 643,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.34 14.08 12.95 11.65 10.30 9.50 8.40 42.69%
EPS 2.19 2.22 2.12 1.75 1.42 1.58 1.22 47.54%
DPS 1.12 1.50 2.25 0.00 0.00 0.00 0.00 -
NAPS 0.2399 0.2324 0.2249 0.2324 0.1575 0.15 0.15 36.64%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.725 0.815 0.835 0.79 0.56 0.70 0.38 -
P/RPS 3.79 4.34 4.83 5.09 4.08 5.53 3.39 7.69%
P/EPS 24.77 27.56 29.58 33.89 29.58 33.25 23.44 3.73%
EY 4.04 3.63 3.38 2.95 3.38 3.01 4.27 -3.61%
DY 2.07 2.45 3.59 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.63 2.78 2.55 2.67 3.50 1.90 12.55%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 29/08/19 31/05/19 01/03/19 28/11/18 27/08/18 -
Price 0.74 0.79 0.75 0.95 0.75 0.725 0.565 -
P/RPS 3.87 4.21 4.34 6.12 5.46 5.72 5.04 -16.10%
P/EPS 25.28 26.72 26.57 40.76 39.62 34.44 34.86 -19.23%
EY 3.96 3.74 3.76 2.45 2.52 2.90 2.87 23.86%
DY 2.03 2.53 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.55 2.50 3.06 3.57 3.63 2.83 -12.62%

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