[SCOMNET] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -2.32%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 143,847 145,441 140,781 146,422 137,830 128,411 122,463 11.33%
PBT 35,422 32,379 32,048 30,320 31,649 30,453 25,456 24.66%
Tax -7,612 -7,088 -7,377 -7,488 -8,275 -7,867 -5,690 21.43%
NP 27,810 25,291 24,671 22,832 23,374 22,586 19,766 25.58%
-
NP to SH 27,810 25,291 24,671 22,832 23,374 22,586 19,766 25.58%
-
Tax Rate 21.49% 21.89% 23.02% 24.70% 26.15% 25.83% 22.35% -
Total Cost 116,037 120,150 116,110 123,590 114,456 105,825 102,697 8.49%
-
Net Worth 318,606 311,366 298,940 281,549 251,797 240,822 226,197 25.68%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 22,751 11,326 11,326 9,985 9,985 9,985 9,985 73.24%
Div Payout % 81.81% 44.78% 45.91% 43.73% 42.72% 44.21% 50.52% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 318,606 311,366 298,940 281,549 251,797 240,822 226,197 25.68%
NOSH 761,771 759,431 755,090 722,476 678,376 677,038 665,677 9.41%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 19.33% 17.39% 17.52% 15.59% 16.96% 17.59% 16.14% -
ROE 8.73% 8.12% 8.25% 8.11% 9.28% 9.38% 8.74% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 18.89 19.15 18.64 20.27 20.12 18.97 18.40 1.76%
EPS 3.65 3.33 3.27 3.16 3.41 3.34 2.97 14.74%
DPS 2.99 1.49 1.50 1.38 1.46 1.47 1.50 58.45%
NAPS 0.4183 0.41 0.3959 0.3897 0.3676 0.3557 0.3398 14.87%
Adjusted Per Share Value based on latest NOSH - 722,476
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 16.71 16.90 16.36 17.01 16.02 14.92 14.23 11.31%
EPS 3.23 2.94 2.87 2.65 2.72 2.62 2.30 25.43%
DPS 2.64 1.32 1.32 1.16 1.16 1.16 1.16 73.10%
NAPS 0.3702 0.3618 0.3474 0.3272 0.2926 0.2798 0.2628 25.68%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.34 2.01 1.77 1.57 1.62 1.85 2.00 -
P/RPS 7.10 10.50 9.49 7.75 8.05 9.75 10.87 -24.73%
P/EPS 36.70 60.36 54.17 49.68 47.47 55.46 67.36 -33.31%
EY 2.72 1.66 1.85 2.01 2.11 1.80 1.48 50.09%
DY 2.23 0.74 0.85 0.88 0.90 0.80 0.75 106.91%
P/NAPS 3.20 4.90 4.47 4.03 4.41 5.20 5.89 -33.44%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 22/02/22 25/11/21 27/08/21 28/05/21 12/03/21 30/11/20 -
Price 1.30 1.52 1.96 1.51 1.76 1.79 2.06 -
P/RPS 6.88 7.94 10.51 7.45 8.75 9.44 11.20 -27.75%
P/EPS 35.60 45.64 59.99 47.78 51.58 53.66 69.38 -35.93%
EY 2.81 2.19 1.67 2.09 1.94 1.86 1.44 56.22%
DY 2.30 0.98 0.77 0.92 0.83 0.82 0.73 115.06%
P/NAPS 3.11 3.71 4.95 3.87 4.79 5.03 6.06 -35.92%

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