[SCOMNET] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -12.93%
YoY- 9.34%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 128,411 120,089 104,618 112,592 122,969 120,764 111,088 10.09%
PBT 30,453 27,382 27,278 21,976 23,613 24,922 23,790 17.80%
Tax -7,867 -7,108 -7,180 -5,588 -4,792 -5,910 -5,642 24.68%
NP 22,586 20,274 20,098 16,388 18,821 19,012 18,148 15.62%
-
NP to SH 22,586 20,274 20,098 16,388 18,821 19,012 18,148 15.62%
-
Tax Rate 25.83% 25.96% 26.32% 25.43% 20.29% 23.71% 23.72% -
Total Cost 105,825 99,814 84,520 96,204 104,148 101,752 92,940 8.99%
-
Net Worth 240,822 226,197 215,790 212,190 205,759 199,330 192,900 15.86%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,155 13,313 - - 9,645 12,860 19,290 -34.67%
Div Payout % 44.96% 65.67% - - 51.25% 67.64% 106.29% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 240,822 226,197 215,790 212,190 205,759 199,330 192,900 15.86%
NOSH 677,038 665,677 643,000 643,000 643,000 643,000 643,000 3.48%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 17.59% 16.88% 19.21% 14.56% 15.31% 15.74% 16.34% -
ROE 9.38% 8.96% 9.31% 7.72% 9.15% 9.54% 9.41% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.97 18.04 16.27 17.51 19.12 18.78 17.28 6.38%
EPS 3.34 3.04 3.12 2.56 2.93 2.96 2.82 11.88%
DPS 1.50 2.00 0.00 0.00 1.50 2.00 3.00 -36.87%
NAPS 0.3557 0.3398 0.3356 0.33 0.32 0.31 0.30 11.96%
Adjusted Per Share Value based on latest NOSH - 643,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.39 14.40 12.54 13.50 14.74 14.48 13.32 10.06%
EPS 2.71 2.43 2.41 1.96 2.26 2.28 2.18 15.53%
DPS 1.22 1.60 0.00 0.00 1.16 1.54 2.31 -34.53%
NAPS 0.2887 0.2711 0.2587 0.2544 0.2466 0.2389 0.2312 15.88%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.85 2.00 1.12 0.50 0.725 0.815 0.835 -
P/RPS 9.75 11.09 6.88 2.86 3.79 4.34 4.83 59.38%
P/EPS 55.46 65.67 35.83 19.62 24.77 27.56 29.58 51.76%
EY 1.80 1.52 2.79 5.10 4.04 3.63 3.38 -34.17%
DY 0.81 1.00 0.00 0.00 2.07 2.45 3.59 -62.77%
P/NAPS 5.20 5.89 3.34 1.52 2.27 2.63 2.78 51.52%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 12/03/21 30/11/20 27/08/20 30/06/20 27/02/20 27/11/19 29/08/19 -
Price 1.79 2.02 1.80 1.12 0.74 0.79 0.75 -
P/RPS 9.44 11.20 11.06 6.40 3.87 4.21 4.34 67.48%
P/EPS 53.66 66.32 57.59 43.94 25.28 26.72 26.57 59.43%
EY 1.86 1.51 1.74 2.28 3.96 3.74 3.76 -37.31%
DY 0.84 0.99 0.00 0.00 2.03 2.53 4.00 -64.50%
P/NAPS 5.03 5.94 5.36 3.39 2.31 2.55 2.50 59.03%

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