[SCOMNET] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 8.05%
YoY- 24.82%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 150,957 143,847 145,441 140,781 146,422 137,830 128,411 11.41%
PBT 41,015 35,422 32,379 32,048 30,320 31,649 30,453 22.02%
Tax -9,213 -7,612 -7,088 -7,377 -7,488 -8,275 -7,867 11.13%
NP 31,802 27,810 25,291 24,671 22,832 23,374 22,586 25.70%
-
NP to SH 31,802 27,810 25,291 24,671 22,832 23,374 22,586 25.70%
-
Tax Rate 22.46% 21.49% 21.89% 23.02% 24.70% 26.15% 25.83% -
Total Cost 119,155 116,037 120,150 116,110 123,590 114,456 105,825 8.25%
-
Net Worth 327,505 318,606 311,366 298,940 281,549 251,797 240,822 22.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 22,751 22,751 11,326 11,326 9,985 9,985 9,985 73.41%
Div Payout % 71.54% 81.81% 44.78% 45.91% 43.73% 42.72% 44.21% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 327,505 318,606 311,366 298,940 281,549 251,797 240,822 22.81%
NOSH 761,774 761,771 759,431 755,090 722,476 678,376 677,038 8.20%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 21.07% 19.33% 17.39% 17.52% 15.59% 16.96% 17.59% -
ROE 9.71% 8.73% 8.12% 8.25% 8.11% 9.28% 9.38% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.82 18.89 19.15 18.64 20.27 20.12 18.97 2.97%
EPS 4.18 3.65 3.33 3.27 3.16 3.41 3.34 16.18%
DPS 3.00 2.99 1.49 1.50 1.38 1.46 1.47 61.10%
NAPS 0.43 0.4183 0.41 0.3959 0.3897 0.3676 0.3557 13.52%
Adjusted Per Share Value based on latest NOSH - 755,090
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.54 16.71 16.90 16.36 17.01 16.02 14.92 11.42%
EPS 3.70 3.23 2.94 2.87 2.65 2.72 2.62 25.95%
DPS 2.64 2.64 1.32 1.32 1.16 1.16 1.16 73.28%
NAPS 0.3806 0.3702 0.3618 0.3474 0.3272 0.2926 0.2798 22.83%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.12 1.34 2.01 1.77 1.57 1.62 1.85 -
P/RPS 5.65 7.10 10.50 9.49 7.75 8.05 9.75 -30.56%
P/EPS 26.82 36.70 60.36 54.17 49.68 47.47 55.46 -38.47%
EY 3.73 2.72 1.66 1.85 2.01 2.11 1.80 62.75%
DY 2.68 2.23 0.74 0.85 0.88 0.90 0.80 124.38%
P/NAPS 2.60 3.20 4.90 4.47 4.03 4.41 5.20 -37.08%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 22/02/22 25/11/21 27/08/21 28/05/21 12/03/21 -
Price 1.35 1.30 1.52 1.96 1.51 1.76 1.79 -
P/RPS 6.81 6.88 7.94 10.51 7.45 8.75 9.44 -19.61%
P/EPS 32.33 35.60 45.64 59.99 47.78 51.58 53.66 -28.73%
EY 3.09 2.81 2.19 1.67 2.09 1.94 1.86 40.40%
DY 2.22 2.30 0.98 0.77 0.92 0.83 0.82 94.60%
P/NAPS 3.14 3.11 3.71 4.95 3.87 4.79 5.03 -27.02%

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