[SCOMNET] QoQ TTM Result on 30-Jun-2022 [#2]

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
TTM Result
Revenue	159,720	158,328	163,984	150,957	143,847	145,441	140,781	8.78%
YoY %	0.88%	-3.45%	8.63%	4.94%	-1.10%	3.31%	-	-
Horiz. %	113.45%	112.46%	116.48%	107.23%	102.18%	103.31%	100.00%	-
PBT	42,151	42,867	45,529	41,015	35,422	32,379	32,048	20.06%
YoY %	-1.67%	-5.85%	11.01%	15.79%	9.40%	1.03%	-	-
Horiz. %	131.52%	133.76%	142.07%	127.98%	110.53%	101.03%	100.00%	-
Tax	-9,532	-9,864	-10,619	-9,213	-7,612	-7,088	-7,377	18.65%
YoY %	3.37%	7.11%	-15.26%	-21.03%	-7.39%	3.92%	-	-
Horiz. %	129.21%	133.71%	143.95%	124.89%	103.19%	96.08%	100.00%	-
NP	32,619	33,003	34,910	31,802	27,810	25,291	24,671	20.48%
YoY %	-1.16%	-5.46%	9.77%	14.35%	9.96%	2.51%	-	-
Horiz. %	132.22%	133.77%	141.50%	128.90%	112.72%	102.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,619	33,003	34,910	31,802	27,810	25,291	24,671	20.48%
YoY %	-1.16%	-5.46%	9.77%	14.35%	9.96%	2.51%	-	-
Horiz. %	132.22%	133.77%	141.50%	128.90%	112.72%	102.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.61%	23.01%	23.32%	22.46%	21.49%	21.89%	23.02%	-
YoY %	-1.74%	-1.33%	3.83%	4.51%	-1.83%	-4.91%	-	-
Horiz. %	98.22%	99.96%	101.30%	97.57%	93.35%	95.09%	100.00%	-
Total Cost	127,101	125,325	129,074	119,155	116,037	120,150	116,110	6.22%
YoY %	1.42%	-2.90%	8.32%	2.69%	-3.42%	3.48%	-	-
Horiz. %	109.47%	107.94%	111.17%	102.62%	99.94%	103.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,723	327,510	327,492	327,505	318,606	311,366	298,940	8.05%
YoY %	2.51%	0.01%	-0.00%	2.79%	2.33%	4.16%	-	-
Horiz. %	112.30%	109.56%	109.55%	109.56%	106.58%	104.16%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	15,253	15,233	15,233	22,751	22,751	11,326	11,326	21.97%
YoY %	0.13%	0.00%	-33.04%	0.00%	100.87%	0.00%	-	-
Horiz. %	134.67%	134.50%	134.50%	200.87%	200.87%	100.00%	100.00%	-
Div Payout %	46.76%	46.16%	43.64%	71.54%	81.81%	44.78%	45.91%	-
YoY %	1.30%	5.77%	-39.00%	-12.55%	82.69%	-2.46%	-	-
Horiz. %	101.85%	100.54%	95.06%	155.83%	178.20%	97.54%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	335,723	327,510	327,492	327,505	318,606	311,366	298,940	8.05%
YoY %	2.51%	0.01%	-0.00%	2.79%	2.33%	4.16%	-	-
Horiz. %	112.30%	109.56%	109.55%	109.56%	106.58%	104.16%	100.00%	-
NOSH	763,244	761,975	761,775	761,774	761,771	759,431	755,090	0.71%
YoY %	0.17%	0.03%	0.00%	0.00%	0.31%	0.57%	-	-
Horiz. %	101.08%	100.91%	100.89%	100.89%	100.88%	100.57%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	20.42%	20.84%	21.29%	21.07%	19.33%	17.39%	17.52%	-
YoY %	-2.02%	-2.11%	1.04%	9.00%	11.16%	-0.74%	-	-
Horiz. %	116.55%	118.95%	121.52%	120.26%	110.33%	99.26%	100.00%	-
ROE	9.72%	10.08%	10.66%	9.71%	8.73%	8.12%	8.25%	-
YoY %	-3.57%	-5.44%	9.78%	11.23%	7.51%	-1.58%	-	-
Horiz. %	117.82%	122.18%	129.21%	117.70%	105.82%	98.42%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	20.93	20.79	21.53	19.82	18.89	19.15	18.64	8.03%
YoY %	0.67%	-3.44%	8.63%	4.92%	-1.36%	2.74%	-	-
Horiz. %	112.29%	111.53%	115.50%	106.33%	101.34%	102.74%	100.00%	-
EPS	4.28	4.33	4.58	4.18	3.65	3.33	3.27	19.67%
YoY %	-1.15%	-5.46%	9.57%	14.52%	9.61%	1.83%	-	-
Horiz. %	130.89%	132.42%	140.06%	127.83%	111.62%	101.83%	100.00%	-
DPS	2.00	2.00	2.00	3.00	2.99	1.49	1.50	21.16%
YoY %	0.00%	0.00%	-33.33%	0.33%	100.67%	-0.67%	-	-
Horiz. %	133.33%	133.33%	133.33%	200.00%	199.33%	99.33%	100.00%	-
NAPS	0.44	0.43	0.43	0.43	0.4183	0.41	0.3959	7.30%
YoY %	2.33%	0.00%	0.00%	2.80%	2.02%	3.56%	-	-
Horiz. %	111.14%	108.61%	108.61%	108.61%	105.66%	103.56%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 761,774
RPS	19.15	18.98	19.66	18.10	17.24	17.43	16.88	8.78%
YoY %	0.90%	-3.46%	8.62%	4.99%	-1.09%	3.26%	-	-
Horiz. %	113.45%	112.44%	116.47%	107.23%	102.13%	103.26%	100.00%	-
EPS	3.91	3.96	4.18	3.81	3.33	3.03	2.96	20.41%
YoY %	-1.26%	-5.26%	9.71%	14.41%	9.90%	2.36%	-	-
Horiz. %	132.09%	133.78%	141.22%	128.72%	112.50%	102.36%	100.00%	-
DPS	1.83	1.83	1.83	2.73	2.73	1.36	1.36	21.90%
YoY %	0.00%	0.00%	-32.97%	0.00%	100.74%	0.00%	-	-
Horiz. %	134.56%	134.56%	134.56%	200.74%	200.74%	100.00%	100.00%	-
NAPS	0.4024	0.3926	0.3926	0.3926	0.3819	0.3732	0.3583	8.05%
YoY %	2.50%	0.00%	0.00%	2.80%	2.33%	4.16%	-	-
Horiz. %	112.31%	109.57%	109.57%	109.57%	106.59%	104.16%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	1.41	1.57	1.66	1.12	1.34	2.01	1.77	-
P/RPS	6.74	7.55	7.71	5.65	7.10	10.50	9.49	-20.41%
YoY %	-10.73%	-2.08%	36.46%	-20.42%	-32.38%	10.64%	-	-
Horiz. %	71.02%	79.56%	81.24%	59.54%	74.82%	110.64%	100.00%	-
P/EPS	32.98	36.23	36.22	26.82	36.70	60.36	54.17	-28.18%
YoY %	-8.97%	0.03%	35.05%	-26.92%	-39.20%	11.43%	-	-
Horiz. %	60.88%	66.88%	66.86%	49.51%	67.75%	111.43%	100.00%	-
EY	3.03	2.76	2.76	3.73	2.72	1.66	1.85	38.98%
YoY %	9.78%	0.00%	-26.01%	37.13%	63.86%	-10.27%	-	-
Horiz. %	163.78%	149.19%	149.19%	201.62%	147.03%	89.73%	100.00%	-
DY	1.42	1.27	1.20	2.68	2.23	0.74	0.85	40.83%
YoY %	11.81%	5.83%	-55.22%	20.18%	201.35%	-12.94%	-	-
Horiz. %	167.06%	149.41%	141.18%	315.29%	262.35%	87.06%	100.00%	-
P/NAPS	3.20	3.65	3.86	2.60	3.20	4.90	4.47	-19.99%
YoY %	-12.33%	-5.44%	48.46%	-18.75%	-34.69%	9.62%	-	-
Horiz. %	71.59%	81.66%	86.35%	58.17%	71.59%	109.62%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	21/02/23	22/11/22	23/08/22	20/05/22	22/02/22	25/11/21	-
Price	1.28	1.37	1.79	1.35	1.30	1.52	1.96	-
P/RPS	6.11	6.59	8.31	6.81	6.88	7.94	10.51	-30.36%
YoY %	-7.28%	-20.70%	22.03%	-1.02%	-13.35%	-24.45%	-	-
Horiz. %	58.14%	62.70%	79.07%	64.80%	65.46%	75.55%	100.00%	-
P/EPS	29.94	31.62	39.05	32.33	35.60	45.64	59.99	-37.10%
YoY %	-5.31%	-19.03%	20.79%	-9.19%	-22.00%	-23.92%	-	-
Horiz. %	49.91%	52.71%	65.09%	53.89%	59.34%	76.08%	100.00%	-
EY	3.34	3.16	2.56	3.09	2.81	2.19	1.67	58.80%
YoY %	5.70%	23.44%	-17.15%	9.96%	28.31%	31.14%	-	-
Horiz. %	200.00%	189.22%	153.29%	185.03%	168.26%	131.14%	100.00%	-
DY	1.56	1.46	1.12	2.22	2.30	0.98	0.77	60.18%
YoY %	6.85%	30.36%	-49.55%	-3.48%	134.69%	27.27%	-	-
Horiz. %	202.60%	189.61%	145.45%	288.31%	298.70%	127.27%	100.00%	-
P/NAPS	2.91	3.19	4.16	3.14	3.11	3.71	4.95	-29.84%
YoY %	-8.78%	-23.32%	32.48%	0.96%	-16.17%	-25.05%	-	-
Horiz. %	58.79%	64.44%	84.04%	63.43%	62.83%	74.95%	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