[SCOMNET] QoQ TTM Result on 30-Sep-2022 [#3]

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	153,190	159,720	158,328	163,984	150,957	143,847	145,441	3.53%
YoY %	-4.09%	0.88%	-3.45%	8.63%	4.94%	-1.10%	-	-
Horiz. %	105.33%	109.82%	108.86%	112.75%	103.79%	98.90%	100.00%	-
PBT	39,159	42,151	42,867	45,529	41,015	35,422	32,379	13.55%
YoY %	-7.10%	-1.67%	-5.85%	11.01%	15.79%	9.40%	-	-
Horiz. %	120.94%	130.18%	132.39%	140.61%	126.67%	109.40%	100.00%	-
Tax	-8,642	-9,532	-9,864	-10,619	-9,213	-7,612	-7,088	14.16%
YoY %	9.34%	3.37%	7.11%	-15.26%	-21.03%	-7.39%	-	-
Horiz. %	121.92%	134.48%	139.16%	149.82%	129.98%	107.39%	100.00%	-
NP	30,517	32,619	33,003	34,910	31,802	27,810	25,291	13.37%
YoY %	-6.44%	-1.16%	-5.46%	9.77%	14.35%	9.96%	-	-
Horiz. %	120.66%	128.97%	130.49%	138.03%	125.74%	109.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,517	32,619	33,003	34,910	31,802	27,810	25,291	13.37%
YoY %	-6.44%	-1.16%	-5.46%	9.77%	14.35%	9.96%	-	-
Horiz. %	120.66%	128.97%	130.49%	138.03%	125.74%	109.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.07%	22.61%	23.01%	23.32%	22.46%	21.49%	21.89%	-
YoY %	-2.39%	-1.74%	-1.33%	3.83%	4.51%	-1.83%	-	-
Horiz. %	100.82%	103.29%	105.12%	106.53%	102.60%	98.17%	100.00%	-
Total Cost	122,673	127,101	125,325	129,074	119,155	116,037	120,150	1.39%
YoY %	-3.48%	1.42%	-2.90%	8.32%	2.69%	-3.42%	-	-
Horiz. %	102.10%	105.79%	104.31%	107.43%	99.17%	96.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,773	335,723	327,510	327,492	327,505	318,606	311,366	9.52%
YoY %	6.27%	2.51%	0.01%	-0.00%	2.79%	2.33%	-	-
Horiz. %	114.58%	107.82%	105.18%	105.18%	105.18%	102.33%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	15,253	15,253	15,233	15,233	22,751	22,751	11,326	22.01%
YoY %	0.00%	0.13%	0.00%	-33.04%	0.00%	100.87%	-	-
Horiz. %	134.67%	134.67%	134.50%	134.50%	200.87%	200.87%	100.00%	-
Div Payout %	49.98%	46.76%	46.16%	43.64%	71.54%	81.81%	44.78%	-
YoY %	6.89%	1.30%	5.77%	-39.00%	-12.55%	82.69%	-	-
Horiz. %	111.61%	104.42%	103.08%	97.45%	159.76%	182.69%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	356,773	335,723	327,510	327,492	327,505	318,606	311,366	9.52%
YoY %	6.27%	2.51%	0.01%	-0.00%	2.79%	2.33%	-	-
Horiz. %	114.58%	107.82%	105.18%	105.18%	105.18%	102.33%	100.00%	-
NOSH	786,955	763,244	761,975	761,775	761,774	761,771	759,431	2.40%
YoY %	3.11%	0.17%	0.03%	0.00%	0.00%	0.31%	-	-
Horiz. %	103.62%	100.50%	100.33%	100.31%	100.31%	100.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	19.92%	20.42%	20.84%	21.29%	21.07%	19.33%	17.39%	-
YoY %	-2.45%	-2.02%	-2.11%	1.04%	9.00%	11.16%	-	-
Horiz. %	114.55%	117.42%	119.84%	122.43%	121.16%	111.16%	100.00%	-
ROE	8.55%	9.72%	10.08%	10.66%	9.71%	8.73%	8.12%	-
YoY %	-12.04%	-3.57%	-5.44%	9.78%	11.23%	7.51%	-	-
Horiz. %	105.30%	119.70%	124.14%	131.28%	119.58%	107.51%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	19.75	20.93	20.79	21.53	19.82	18.89	19.15	2.08%
YoY %	-5.64%	0.67%	-3.44%	8.63%	4.92%	-1.36%	-	-
Horiz. %	103.13%	109.30%	108.56%	112.43%	103.50%	98.64%	100.00%	-
EPS	3.93	4.28	4.33	4.58	4.18	3.65	3.33	11.71%
YoY %	-8.18%	-1.15%	-5.46%	9.57%	14.52%	9.61%	-	-
Horiz. %	118.02%	128.53%	130.03%	137.54%	125.53%	109.61%	100.00%	-
DPS	2.00	2.00	2.00	2.00	3.00	2.99	1.49	21.74%
YoY %	0.00%	0.00%	0.00%	-33.33%	0.33%	100.67%	-	-
Horiz. %	134.23%	134.23%	134.23%	134.23%	201.34%	200.67%	100.00%	-
NAPS	0.46	0.44	0.43	0.43	0.43	0.4183	0.41	7.99%
YoY %	4.55%	2.33%	0.00%	0.00%	2.80%	2.02%	-	-
Horiz. %	112.20%	107.32%	104.88%	104.88%	104.88%	102.02%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 761,775
RPS	17.86	18.63	18.46	19.12	17.60	16.77	16.96	3.51%
YoY %	-4.13%	0.92%	-3.45%	8.64%	4.95%	-1.12%	-	-
Horiz. %	105.31%	109.85%	108.84%	112.74%	103.77%	98.88%	100.00%	-
EPS	3.56	3.80	3.85	4.07	3.71	3.24	2.95	13.38%
YoY %	-6.32%	-1.30%	-5.41%	9.70%	14.51%	9.83%	-	-
Horiz. %	120.68%	128.81%	130.51%	137.97%	125.76%	109.83%	100.00%	-
DPS	1.78	1.78	1.78	1.78	2.65	2.65	1.32	22.12%
YoY %	0.00%	0.00%	0.00%	-32.83%	0.00%	100.76%	-	-
Horiz. %	134.85%	134.85%	134.85%	134.85%	200.76%	200.76%	100.00%	-
NAPS	0.416	0.3915	0.3819	0.3819	0.3819	0.3715	0.3631	9.51%
YoY %	6.26%	2.51%	0.00%	0.00%	2.80%	2.31%	-	-
Horiz. %	114.57%	107.82%	105.18%	105.18%	105.18%	102.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	1.24	1.41	1.57	1.66	1.12	1.34	2.01	-
P/RPS	6.28	6.74	7.55	7.71	5.65	7.10	10.50	-29.07%
YoY %	-6.82%	-10.73%	-2.08%	36.46%	-20.42%	-32.38%	-	-
Horiz. %	59.81%	64.19%	71.90%	73.43%	53.81%	67.62%	100.00%	-
P/EPS	31.51	32.98	36.23	36.22	26.82	36.70	60.36	-35.24%
YoY %	-4.46%	-8.97%	0.03%	35.05%	-26.92%	-39.20%	-	-
Horiz. %	52.20%	54.64%	60.02%	60.01%	44.43%	60.80%	100.00%	-
EY	3.17	3.03	2.76	2.76	3.73	2.72	1.66	54.10%
YoY %	4.62%	9.78%	0.00%	-26.01%	37.13%	63.86%	-	-
Horiz. %	190.96%	182.53%	166.27%	166.27%	224.70%	163.86%	100.00%	-
DY	1.61	1.42	1.27	1.20	2.68	2.23	0.74	68.14%
YoY %	13.38%	11.81%	5.83%	-55.22%	20.18%	201.35%	-	-
Horiz. %	217.57%	191.89%	171.62%	162.16%	362.16%	301.35%	100.00%	-
P/NAPS	2.70	3.20	3.65	3.86	2.60	3.20	4.90	-32.86%
YoY %	-15.62%	-12.33%	-5.44%	48.46%	-18.75%	-34.69%	-	-
Horiz. %	55.10%	65.31%	74.49%	78.78%	53.06%	65.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	22/08/23	29/05/23	21/02/23	22/11/22	23/08/22	20/05/22	22/02/22	-
Price	1.36	1.28	1.37	1.79	1.35	1.30	1.52	-
P/RPS	6.89	6.11	6.59	8.31	6.81	6.88	7.94	-9.04%
YoY %	12.77%	-7.28%	-20.70%	22.03%	-1.02%	-13.35%	-	-
Horiz. %	86.78%	76.95%	83.00%	104.66%	85.77%	86.65%	100.00%	-
P/EPS	34.56	29.94	31.62	39.05	32.33	35.60	45.64	-16.96%
YoY %	15.43%	-5.31%	-19.03%	20.79%	-9.19%	-22.00%	-	-
Horiz. %	75.72%	65.60%	69.28%	85.56%	70.84%	78.00%	100.00%	-
EY	2.89	3.34	3.16	2.56	3.09	2.81	2.19	20.37%
YoY %	-13.47%	5.70%	23.44%	-17.15%	9.96%	28.31%	-	-
Horiz. %	131.96%	152.51%	144.29%	116.89%	141.10%	128.31%	100.00%	-
DY	1.47	1.56	1.46	1.12	2.22	2.30	0.98	31.13%
YoY %	-5.77%	6.85%	30.36%	-49.55%	-3.48%	134.69%	-	-
Horiz. %	150.00%	159.18%	148.98%	114.29%	226.53%	234.69%	100.00%	-
P/NAPS	2.96	2.91	3.19	4.16	3.14	3.11	3.71	-14.01%
YoY %	1.72%	-8.78%	-23.32%	32.48%	0.96%	-16.17%	-	-
Horiz. %	79.78%	78.44%	85.98%	112.13%	84.64%	83.83%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

997

HLIND

HONG LEONG INDUSTRIES BHD

954

GENTING

GENTING BHD

337

JCY

JCY INTERNATIONAL BERHAD

334

ARMADA

BUMI ARMADA BERHAD

321

YTLPOWR

YTL POWER INTERNATIONAL BHD

318

SALCON

SALCON BHD

262

SAPNRG

SAPURA ENERGY BERHAD

224

DNEX

DAGANG NEXCHANGE BERHAD

217

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More