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

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 9.77%
YoY- 41.5%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 153,190 159,720 158,328 163,984 150,957 143,847 145,441 3.53%
PBT 39,159 42,151 42,867 45,529 41,015 35,422 32,379 13.55%
Tax -8,642 -9,532 -9,864 -10,619 -9,213 -7,612 -7,088 14.16%
NP 30,517 32,619 33,003 34,910 31,802 27,810 25,291 13.37%
-
NP to SH 30,517 32,619 33,003 34,910 31,802 27,810 25,291 13.37%
-
Tax Rate 22.07% 22.61% 23.01% 23.32% 22.46% 21.49% 21.89% -
Total Cost 122,673 127,101 125,325 129,074 119,155 116,037 120,150 1.39%
-
Net Worth 356,773 335,723 327,510 327,492 327,505 318,606 311,366 9.52%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 15,253 15,253 15,233 15,233 22,751 22,751 11,326 22.01%
Div Payout % 49.98% 46.76% 46.16% 43.64% 71.54% 81.81% 44.78% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 356,773 335,723 327,510 327,492 327,505 318,606 311,366 9.52%
NOSH 786,955 763,244 761,975 761,775 761,774 761,771 759,431 2.40%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 19.92% 20.42% 20.84% 21.29% 21.07% 19.33% 17.39% -
ROE 8.55% 9.72% 10.08% 10.66% 9.71% 8.73% 8.12% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 19.75 20.93 20.79 21.53 19.82 18.89 19.15 2.08%
EPS 3.93 4.28 4.33 4.58 4.18 3.65 3.33 11.71%
DPS 2.00 2.00 2.00 2.00 3.00 2.99 1.49 21.74%
NAPS 0.46 0.44 0.43 0.43 0.43 0.4183 0.41 7.99%
Adjusted Per Share Value based on latest NOSH - 761,775
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.36 19.15 18.98 19.66 18.10 17.24 17.43 3.53%
EPS 3.66 3.91 3.96 4.18 3.81 3.33 3.03 13.45%
DPS 1.83 1.83 1.83 1.83 2.73 2.73 1.36 21.94%
NAPS 0.4277 0.4024 0.3926 0.3926 0.3926 0.3819 0.3732 9.54%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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%
P/EPS 31.51 32.98 36.23 36.22 26.82 36.70 60.36 -35.24%
EY 3.17 3.03 2.76 2.76 3.73 2.72 1.66 54.10%
DY 1.61 1.42 1.27 1.20 2.68 2.23 0.74 68.14%
P/NAPS 2.70 3.20 3.65 3.86 2.60 3.20 4.90 -32.86%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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%
P/EPS 34.56 29.94 31.62 39.05 32.33 35.60 45.64 -16.96%
EY 2.89 3.34 3.16 2.56 3.09 2.81 2.19 20.37%
DY 1.47 1.56 1.46 1.12 2.22 2.30 0.98 31.13%
P/NAPS 2.96 2.91 3.19 4.16 3.14 3.11 3.71 -14.01%

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