[SCOMNET] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 3.26%
YoY- 23.43%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 137,830 128,411 122,463 119,734 126,146 122,969 117,779 11.03%
PBT 31,649 30,453 25,456 25,355 24,063 23,611 21,819 28.11%
Tax -8,275 -7,867 -5,690 -5,561 -4,894 -4,792 -5,540 30.63%
NP 23,374 22,586 19,766 19,794 19,169 18,819 16,279 27.24%
-
NP to SH 23,374 22,586 19,766 19,794 19,169 18,819 16,279 27.24%
-
Tax Rate 26.15% 25.83% 22.35% 21.93% 20.34% 20.30% 25.39% -
Total Cost 114,456 105,825 102,697 99,940 106,977 104,150 101,500 8.33%
-
Net Worth 251,797 240,822 226,197 215,790 212,190 205,759 199,330 16.83%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 9,985 9,985 9,985 - 9,645 9,645 9,645 2.33%
Div Payout % 42.72% 44.21% 50.52% - 50.32% 51.25% 59.25% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 251,797 240,822 226,197 215,790 212,190 205,759 199,330 16.83%
NOSH 678,376 677,038 665,677 643,000 643,000 643,000 643,000 3.63%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 16.96% 17.59% 16.14% 16.53% 15.20% 15.30% 13.82% -
ROE 9.28% 9.38% 8.74% 9.17% 9.03% 9.15% 8.17% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 20.12 18.97 18.40 18.62 19.62 19.12 18.32 6.44%
EPS 3.41 3.34 2.97 3.08 2.98 2.93 2.53 21.99%
DPS 1.46 1.47 1.50 0.00 1.50 1.50 1.50 -1.78%
NAPS 0.3676 0.3557 0.3398 0.3356 0.33 0.32 0.31 12.02%
Adjusted Per Share Value based on latest NOSH - 643,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 16.02 14.92 14.23 13.91 14.66 14.29 13.69 11.03%
EPS 2.72 2.62 2.30 2.30 2.23 2.19 1.89 27.44%
DPS 1.16 1.16 1.16 0.00 1.12 1.12 1.12 2.36%
NAPS 0.2926 0.2798 0.2628 0.2507 0.2466 0.2391 0.2316 16.85%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.62 1.85 2.00 1.12 0.50 0.725 0.815 -
P/RPS 8.05 9.75 10.87 6.01 2.55 3.79 4.45 48.41%
P/EPS 47.47 55.46 67.36 36.38 16.77 24.77 32.19 29.52%
EY 2.11 1.80 1.48 2.75 5.96 4.04 3.11 -22.77%
DY 0.90 0.80 0.75 0.00 3.00 2.07 1.84 -37.89%
P/NAPS 4.41 5.20 5.89 3.34 1.52 2.27 2.63 41.09%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 12/03/21 30/11/20 27/08/20 30/06/20 27/02/20 27/11/19 -
Price 1.76 1.79 2.06 1.80 1.12 0.74 0.79 -
P/RPS 8.75 9.44 11.20 9.67 5.71 3.87 4.31 60.26%
P/EPS 51.58 53.66 69.38 58.47 37.57 25.28 31.20 39.77%
EY 1.94 1.86 1.44 1.71 2.66 3.96 3.20 -28.34%
DY 0.83 0.82 0.73 0.00 1.34 2.03 1.90 -42.39%
P/NAPS 4.79 5.03 6.06 5.36 3.39 2.31 2.55 52.18%

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