[SCOMNET] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.52%
YoY- 55.01%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 119,734 126,146 122,969 117,779 107,806 101,451 88,288 22.54%
PBT 25,355 24,063 23,611 21,819 21,438 20,099 16,092 35.44%
Tax -5,561 -4,894 -4,792 -5,540 -5,402 -5,184 -3,919 26.30%
NP 19,794 19,169 18,819 16,279 16,036 14,915 12,173 38.32%
-
NP to SH 19,794 19,169 18,819 16,279 16,036 14,915 12,173 38.32%
-
Tax Rate 21.93% 20.34% 20.30% 25.39% 25.20% 25.79% 24.35% -
Total Cost 99,940 106,977 104,150 101,500 91,770 86,536 76,115 19.92%
-
Net Worth 215,790 212,190 205,759 199,330 192,900 199,330 135,029 36.72%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 9,645 9,645 9,645 9,645 - - -
Div Payout % - 50.32% 51.25% 59.25% 60.15% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 215,790 212,190 205,759 199,330 192,900 199,330 135,029 36.72%
NOSH 643,000 643,000 643,000 643,000 643,000 643,000 643,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 16.53% 15.20% 15.30% 13.82% 14.87% 14.70% 13.79% -
ROE 9.17% 9.03% 9.15% 8.17% 8.31% 7.48% 9.02% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.62 19.62 19.12 18.32 16.77 15.78 13.73 22.54%
EPS 3.08 2.98 2.93 2.53 2.49 2.32 1.89 38.52%
DPS 0.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.3356 0.33 0.32 0.31 0.30 0.31 0.21 36.72%
Adjusted Per Share Value based on latest NOSH - 643,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.96 14.71 14.34 13.73 12.57 11.83 10.30 22.49%
EPS 2.31 2.24 2.19 1.90 1.87 1.74 1.42 38.36%
DPS 0.00 1.12 1.12 1.12 1.12 0.00 0.00 -
NAPS 0.2516 0.2474 0.2399 0.2324 0.2249 0.2324 0.1575 36.69%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.12 0.50 0.725 0.815 0.835 0.79 0.56 -
P/RPS 6.01 2.55 3.79 4.45 4.98 5.01 4.08 29.49%
P/EPS 36.38 16.77 24.77 32.19 33.48 34.06 29.58 14.80%
EY 2.75 5.96 4.04 3.11 2.99 2.94 3.38 -12.85%
DY 0.00 3.00 2.07 1.84 1.80 0.00 0.00 -
P/NAPS 3.34 1.52 2.27 2.63 2.78 2.55 2.67 16.11%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 27/11/19 29/08/19 31/05/19 01/03/19 -
Price 1.80 1.12 0.74 0.79 0.75 0.95 0.75 -
P/RPS 9.67 5.71 3.87 4.31 4.47 6.02 5.46 46.43%
P/EPS 58.47 37.57 25.28 31.20 30.07 40.96 39.62 29.65%
EY 1.71 2.66 3.96 3.20 3.33 2.44 2.52 -22.79%
DY 0.00 1.34 2.03 1.90 2.00 0.00 0.00 -
P/NAPS 5.36 3.39 2.31 2.55 2.50 3.06 3.57 31.15%

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