[SCOMNET] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Cumulative Result
Revenue	70,698	37,365	158,328	120,980	75,836	35,973	145,441	-38.25%
YoY %	89.21%	-76.40%	30.87%	59.53%	110.81%	-75.27%	-	-
Horiz. %	48.61%	25.69%	108.86%	83.18%	52.14%	24.73%	100.00%	-
PBT	18,434	9,017	42,867	35,282	22,142	9,733	32,378	-31.37%
YoY %	104.44%	-78.97%	21.50%	59.34%	127.49%	-69.94%	-	-
Horiz. %	56.93%	27.85%	132.40%	108.97%	68.39%	30.06%	100.00%	-
Tax	-4,114	-1,997	-9,864	-8,372	-5,336	-2,329	-7,088	-30.48%
YoY %	-106.01%	79.75%	-17.82%	-56.90%	-129.11%	67.14%	-	-
Horiz. %	58.04%	28.17%	139.16%	118.12%	75.28%	32.86%	100.00%	-
NP	14,320	7,020	33,003	26,910	16,806	7,404	25,290	-31.62%
YoY %	103.99%	-78.73%	22.64%	60.12%	126.99%	-70.72%	-	-
Horiz. %	56.62%	27.76%	130.50%	106.41%	66.45%	29.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,320	7,020	33,003	26,910	16,806	7,404	25,290	-31.62%
YoY %	103.99%	-78.73%	22.64%	60.12%	126.99%	-70.72%	-	-
Horiz. %	56.62%	27.76%	130.50%	106.41%	66.45%	29.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.32%	22.15%	23.01%	23.73%	24.10%	23.93%	21.89%	-
YoY %	0.77%	-3.74%	-3.03%	-1.54%	0.71%	9.32%	-	-
Horiz. %	101.96%	101.19%	105.12%	108.41%	110.10%	109.32%	100.00%	-
Total Cost	56,378	30,345	125,325	94,070	59,030	28,569	120,151	-39.69%
YoY %	85.79%	-75.79%	33.23%	59.36%	106.62%	-76.22%	-	-
Horiz. %	46.92%	25.26%	104.31%	78.29%	49.13%	23.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,773	335,723	327,510	327,492	327,505	318,606	311,366	9.52%
YoY %	6.27%	2.51%	0.01%	-0.00%	2.79%	2.33%	-	-
Horiz. %	114.58%	107.82%	105.18%	105.18%	105.18%	102.33%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	11,633	11,445	15,233	15,232	11,424	11,425	11,391	1.41%
YoY %	1.64%	-24.87%	0.01%	33.33%	-0.01%	0.30%	-	-
Horiz. %	102.12%	100.47%	133.73%	133.72%	100.29%	100.30%	100.00%	-
Div Payout %	81.24%	163.04%	46.16%	56.60%	67.98%	154.31%	45.04%	-
YoY %	-50.17%	253.21%	-18.45%	-16.74%	-55.95%	242.61%	-	-
Horiz. %	180.37%	361.99%	102.49%	125.67%	150.93%	342.61%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	356,773	335,723	327,510	327,492	327,505	318,606	311,366	9.52%
YoY %	6.27%	2.51%	0.01%	-0.00%	2.79%	2.33%	-	-
Horiz. %	114.58%	107.82%	105.18%	105.18%	105.18%	102.33%	100.00%	-
NOSH	786,955	763,244	761,975	761,775	761,774	761,771	759,431	2.40%
YoY %	3.11%	0.17%	0.03%	0.00%	0.00%	0.31%	-	-
Horiz. %	103.62%	100.50%	100.33%	100.31%	100.31%	100.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	20.26%	18.79%	20.84%	22.24%	22.16%	20.58%	17.39%	-
YoY %	7.82%	-9.84%	-6.29%	0.36%	7.68%	18.34%	-	-
Horiz. %	116.50%	108.05%	119.84%	127.89%	127.43%	118.34%	100.00%	-
ROE	4.01%	2.09%	10.08%	8.22%	5.13%	2.32%	8.12%	-
YoY %	91.87%	-79.27%	22.63%	60.23%	121.12%	-71.43%	-	-
Horiz. %	49.38%	25.74%	124.14%	101.23%	63.18%	28.57%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	9.12	4.90	20.79	15.88	9.96	4.72	19.15	-39.09%
YoY %	86.12%	-76.43%	30.92%	59.44%	111.02%	-75.35%	-	-
Horiz. %	47.62%	25.59%	108.56%	82.92%	52.01%	24.65%	100.00%	-
EPS	1.85	0.92	4.33	3.53	2.21	0.97	3.33	-32.49%
YoY %	101.09%	-78.75%	22.66%	59.73%	127.84%	-70.87%	-	-
Horiz. %	55.56%	27.63%	130.03%	106.01%	66.37%	29.13%	100.00%	-
DPS	1.50	1.50	2.00	2.00	1.50	1.50	1.50	0.00%
YoY %	0.00%	-25.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	133.33%	133.33%	100.00%	100.00%	100.00%	-
NAPS	0.46	0.44	0.43	0.43	0.43	0.4183	0.41	7.99%
YoY %	4.55%	2.33%	0.00%	0.00%	2.80%	2.02%	-	-
Horiz. %	112.20%	107.32%	104.88%	104.88%	104.88%	102.02%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 761,775
RPS	8.21	4.34	18.40	14.06	8.81	4.18	16.90	-38.28%
YoY %	89.17%	-76.41%	30.87%	59.59%	110.77%	-75.27%	-	-
Horiz. %	48.58%	25.68%	108.88%	83.20%	52.13%	24.73%	100.00%	-
EPS	1.66	0.82	3.83	3.13	1.95	0.86	2.94	-31.75%
YoY %	102.44%	-78.59%	22.36%	60.51%	126.74%	-70.75%	-	-
Horiz. %	56.46%	27.89%	130.27%	106.46%	66.33%	29.25%	100.00%	-
DPS	1.35	1.33	1.77	1.77	1.33	1.33	1.32	1.51%
YoY %	1.50%	-24.86%	0.00%	33.08%	0.00%	0.76%	-	-
Horiz. %	102.27%	100.76%	134.09%	134.09%	100.76%	100.76%	100.00%	-
NAPS	0.4146	0.3901	0.3806	0.3805	0.3806	0.3702	0.3618	9.53%
YoY %	6.28%	2.50%	0.03%	-0.03%	2.81%	2.32%	-	-
Horiz. %	114.59%	107.82%	105.20%	105.17%	105.20%	102.32%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	1.24	1.41	1.57	1.66	1.12	1.34	2.01	-
P/RPS	13.60	28.79	7.55	10.45	11.25	28.37	10.50	18.87%
YoY %	-52.76%	281.32%	-27.75%	-7.11%	-60.35%	170.19%	-	-
Horiz. %	129.52%	274.19%	71.90%	99.52%	107.14%	270.19%	100.00%	-
P/EPS	67.16	153.25	36.23	46.98	50.76	137.85	60.36	7.39%
YoY %	-56.18%	322.99%	-22.88%	-7.45%	-63.18%	128.38%	-	-
Horiz. %	111.27%	253.89%	60.02%	77.83%	84.10%	228.38%	100.00%	-
EY	1.49	0.65	2.76	2.13	1.97	0.73	1.66	-6.96%
YoY %	129.23%	-76.45%	29.58%	8.12%	169.86%	-56.02%	-	-
Horiz. %	89.76%	39.16%	166.27%	128.31%	118.67%	43.98%	100.00%	-
DY	1.21	1.06	1.27	1.20	1.34	1.12	0.75	37.67%
YoY %	14.15%	-16.54%	5.83%	-10.45%	19.64%	49.33%	-	-
Horiz. %	161.33%	141.33%	169.33%	160.00%	178.67%	149.33%	100.00%	-
P/NAPS	2.70	3.20	3.65	3.86	2.60	3.20	4.90	-32.86%
YoY %	-15.62%	-12.33%	-5.44%	48.46%	-18.75%	-34.69%	-	-
Horiz. %	55.10%	65.31%	74.49%	78.78%	53.06%	65.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	22/08/23	29/05/23	21/02/23	22/11/22	23/08/22	20/05/22	22/02/22	-
Price	1.36	1.28	1.37	1.79	1.35	1.30	1.52	-
P/RPS	14.92	26.14	6.59	11.27	13.56	27.53	7.94	52.45%
YoY %	-42.92%	296.66%	-41.53%	-16.89%	-50.74%	246.73%	-	-
Horiz. %	187.91%	329.22%	83.00%	141.94%	170.78%	346.73%	100.00%	-
P/EPS	73.66	139.12	31.62	50.66	61.18	133.73	45.64	37.71%
YoY %	-47.05%	339.97%	-37.58%	-17.20%	-54.25%	193.01%	-	-
Horiz. %	161.39%	304.82%	69.28%	111.00%	134.05%	293.01%	100.00%	-
EY	1.36	0.72	3.16	1.97	1.63	0.75	2.19	-27.27%
YoY %	88.89%	-77.22%	60.41%	20.86%	117.33%	-65.75%	-	-
Horiz. %	62.10%	32.88%	144.29%	89.95%	74.43%	34.25%	100.00%	-
DY	1.10	1.17	1.46	1.12	1.11	1.15	0.99	7.29%
YoY %	-5.98%	-19.86%	30.36%	0.90%	-3.48%	16.16%	-	-
Horiz. %	111.11%	118.18%	147.47%	113.13%	112.12%	116.16%	100.00%	-
P/NAPS	2.96	2.91	3.19	4.16	3.14	3.11	3.71	-14.01%
YoY %	1.72%	-8.78%	-23.32%	32.48%	0.96%	-16.17%	-	-
Horiz. %	79.78%	78.44%	85.98%	112.13%	84.64%	83.83%	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