[SCOMNET] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Cumulative Result
Revenue	75,836	35,973	145,441	102,437	70,320	37,567	128,411	-29.67%
YoY %	110.81%	-75.27%	41.98%	45.67%	87.19%	-70.74%	-	-
Horiz. %	59.06%	28.01%	113.26%	79.77%	54.76%	29.26%	100.00%	-
PBT	22,142	9,733	32,378	22,131	13,505	6,690	30,453	-19.18%
YoY %	127.49%	-69.94%	46.30%	63.87%	101.87%	-78.03%	-	-
Horiz. %	72.71%	31.96%	106.32%	72.67%	44.35%	21.97%	100.00%	-
Tax	-5,336	-2,329	-7,088	-4,841	-3,211	-1,805	-7,867	-22.85%
YoY %	-129.11%	67.14%	-46.42%	-50.76%	-77.89%	77.06%	-	-
Horiz. %	67.83%	29.60%	90.10%	61.54%	40.82%	22.94%	100.00%	-
NP	16,806	7,404	25,290	17,290	10,294	4,885	22,586	-17.93%
YoY %	126.99%	-70.72%	46.27%	67.96%	110.73%	-78.37%	-	-
Horiz. %	74.41%	32.78%	111.97%	76.55%	45.58%	21.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,806	7,404	25,290	17,290	10,294	4,885	22,586	-17.93%
YoY %	126.99%	-70.72%	46.27%	67.96%	110.73%	-78.37%	-	-
Horiz. %	74.41%	32.78%	111.97%	76.55%	45.58%	21.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	23.93%	21.89%	21.87%	23.78%	26.98%	25.83%	-
YoY %	0.71%	9.32%	0.09%	-8.03%	-11.86%	4.45%	-	-
Horiz. %	93.30%	92.64%	84.75%	84.67%	92.06%	104.45%	100.00%	-
Total Cost	59,030	28,569	120,151	85,147	60,026	32,682	105,825	-32.30%
YoY %	106.62%	-76.22%	41.11%	41.85%	83.67%	-69.12%	-	-
Horiz. %	55.78%	27.00%	113.54%	80.46%	56.72%	30.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	327,505	318,606	311,366	298,940	281,549	251,797	240,822	22.81%
YoY %	2.79%	2.33%	4.16%	6.18%	11.82%	4.56%	-	-
Horiz. %	135.99%	132.30%	129.29%	124.13%	116.91%	104.56%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	11,424	11,425	11,391	11,326	-	-	10,155	8.18%
YoY %	-0.01%	0.30%	0.57%	0.00%	-	-	-	-
Horiz. %	112.50%	112.51%	112.17%	111.53%	-	-	100.00%	-
Div Payout %	67.98%	154.31%	45.04%	65.51%	-	-	44.96%	-
YoY %	-55.95%	242.61%	-31.25%	0.00%	-	-	-	-
Horiz. %	151.20%	343.22%	100.18%	145.71%	-	-	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	327,505	318,606	311,366	298,940	281,549	251,797	240,822	22.81%
YoY %	2.79%	2.33%	4.16%	6.18%	11.82%	4.56%	-	-
Horiz. %	135.99%	132.30%	129.29%	124.13%	116.91%	104.56%	100.00%	-
NOSH	761,774	761,771	759,431	755,090	722,476	678,376	677,038	8.20%
YoY %	0.00%	0.31%	0.57%	4.51%	6.50%	0.20%	-	-
Horiz. %	112.52%	112.52%	112.17%	111.53%	106.71%	100.20%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	22.16%	20.58%	17.39%	16.88%	14.64%	13.00%	17.59%	-
YoY %	7.68%	18.34%	3.02%	15.30%	12.62%	-26.09%	-	-
Horiz. %	125.98%	117.00%	98.86%	95.96%	83.23%	73.91%	100.00%	-
ROE	5.13%	2.32%	8.12%	5.78%	3.66%	1.94%	9.38%	-
YoY %	121.12%	-71.43%	40.48%	57.92%	88.66%	-79.32%	-	-
Horiz. %	54.69%	24.73%	86.57%	61.62%	39.02%	20.68%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	9.96	4.72	19.15	13.57	9.73	5.48	18.97	-34.99%
YoY %	111.02%	-75.35%	41.12%	39.47%	77.55%	-71.11%	-	-
Horiz. %	52.50%	24.88%	100.95%	71.53%	51.29%	28.89%	100.00%	-
EPS	2.21	0.97	3.33	2.29	1.42	0.71	3.34	-24.12%
YoY %	127.84%	-70.87%	45.41%	61.27%	100.00%	-78.74%	-	-
Horiz. %	66.17%	29.04%	99.70%	68.56%	42.51%	21.26%	100.00%	-
DPS	1.50	1.50	1.50	1.50	0.00	0.00	1.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	0.00%	0.00%	100.00%	-
NAPS	0.43	0.4183	0.41	0.3959	0.3897	0.3676	0.3557	13.52%
YoY %	2.80%	2.02%	3.56%	1.59%	6.01%	3.35%	-	-
Horiz. %	120.89%	117.60%	115.27%	111.30%	109.56%	103.35%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 755,090
RPS	8.81	4.18	16.90	11.90	8.17	4.37	14.92	-29.68%
YoY %	110.77%	-75.27%	42.02%	45.65%	86.96%	-70.71%	-	-
Horiz. %	59.05%	28.02%	113.27%	79.76%	54.76%	29.29%	100.00%	-
EPS	1.95	0.86	2.94	2.01	1.20	0.57	2.62	-17.91%
YoY %	126.74%	-70.75%	46.27%	67.50%	110.53%	-78.24%	-	-
Horiz. %	74.43%	32.82%	112.21%	76.72%	45.80%	21.76%	100.00%	-
DPS	1.33	1.33	1.32	1.32	0.00	0.00	1.18	8.32%
YoY %	0.00%	0.76%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	112.71%	112.71%	111.86%	111.86%	0.00%	0.00%	100.00%	-
NAPS	0.3806	0.3702	0.3618	0.3474	0.3272	0.2926	0.2798	22.83%
YoY %	2.81%	2.32%	4.15%	6.17%	11.83%	4.57%	-	-
Horiz. %	136.03%	132.31%	129.31%	124.16%	116.94%	104.57%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	1.12	1.34	2.01	1.77	1.57	1.62	1.85	-
P/RPS	11.25	28.37	10.50	13.05	16.13	29.54	9.75	10.03%
YoY %	-60.35%	170.19%	-19.54%	-19.09%	-45.40%	202.97%	-	-
Horiz. %	115.38%	290.97%	107.69%	133.85%	165.44%	302.97%	100.00%	-
P/EPS	50.76	137.85	60.36	77.30	110.19	227.16	55.46	-5.74%
YoY %	-63.18%	128.38%	-21.91%	-29.85%	-51.49%	309.59%	-	-
Horiz. %	91.53%	248.56%	108.84%	139.38%	198.68%	409.59%	100.00%	-
EY	1.97	0.73	1.66	1.29	0.91	0.44	1.80	6.21%
YoY %	169.86%	-56.02%	28.68%	41.76%	106.82%	-75.56%	-	-
Horiz. %	109.44%	40.56%	92.22%	71.67%	50.56%	24.44%	100.00%	-
DY	1.34	1.12	0.75	0.85	0.00	0.00	0.81	40.00%
YoY %	19.64%	49.33%	-11.76%	0.00%	0.00%	0.00%	-	-
Horiz. %	165.43%	138.27%	92.59%	104.94%	0.00%	0.00%	100.00%	-
P/NAPS	2.60	3.20	4.90	4.47	4.03	4.41	5.20	-37.08%
YoY %	-18.75%	-34.69%	9.62%	10.92%	-8.62%	-15.19%	-	-
Horiz. %	50.00%	61.54%	94.23%	85.96%	77.50%	84.81%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	23/08/22	20/05/22	22/02/22	25/11/21	27/08/21	28/05/21	12/03/21	-
Price	1.35	1.30	1.52	1.96	1.51	1.76	1.79	-
P/RPS	13.56	27.53	7.94	14.45	15.51	32.09	9.44	27.39%
YoY %	-50.74%	246.73%	-45.05%	-6.83%	-51.67%	239.94%	-	-
Horiz. %	143.64%	291.63%	84.11%	153.07%	164.30%	339.94%	100.00%	-
P/EPS	61.18	133.73	45.64	85.60	105.98	246.79	53.66	9.16%
YoY %	-54.25%	193.01%	-46.68%	-19.23%	-57.06%	359.91%	-	-
Horiz. %	114.01%	249.22%	85.05%	159.52%	197.50%	459.91%	100.00%	-
EY	1.63	0.75	2.19	1.17	0.94	0.41	1.86	-8.44%
YoY %	117.33%	-65.75%	87.18%	24.47%	129.27%	-77.96%	-	-
Horiz. %	87.63%	40.32%	117.74%	62.90%	50.54%	22.04%	100.00%	-
DY	1.11	1.15	0.99	0.77	0.00	0.00	0.84	20.48%
YoY %	-3.48%	16.16%	28.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	132.14%	136.90%	117.86%	91.67%	0.00%	0.00%	100.00%	-
P/NAPS	3.14	3.11	3.71	4.95	3.87	4.79	5.03	-27.02%
YoY %	0.96%	-16.17%	-25.05%	27.91%	-19.21%	-4.77%	-	-
Horiz. %	62.43%	61.83%	73.76%	98.41%	76.94%	95.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos