[SCOMNET] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 14.27%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 140,781 146,422 137,830 128,411 122,463 119,734 126,146 7.58%
PBT 32,048 30,320 31,649 30,453 25,456 25,355 24,063 21.02%
Tax -7,377 -7,488 -8,275 -7,867 -5,690 -5,561 -4,894 31.43%
NP 24,671 22,832 23,374 22,586 19,766 19,794 19,169 18.30%
-
NP to SH 24,671 22,832 23,374 22,586 19,766 19,794 19,169 18.30%
-
Tax Rate 23.02% 24.70% 26.15% 25.83% 22.35% 21.93% 20.34% -
Total Cost 116,110 123,590 114,456 105,825 102,697 99,940 106,977 5.60%
-
Net Worth 298,940 281,549 251,797 240,822 226,197 215,790 212,190 25.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 11,326 9,985 9,985 9,985 9,985 - 9,645 11.29%
Div Payout % 45.91% 43.73% 42.72% 44.21% 50.52% - 50.32% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 298,940 281,549 251,797 240,822 226,197 215,790 212,190 25.64%
NOSH 755,090 722,476 678,376 677,038 665,677 643,000 643,000 11.29%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 17.52% 15.59% 16.96% 17.59% 16.14% 16.53% 15.20% -
ROE 8.25% 8.11% 9.28% 9.38% 8.74% 9.17% 9.03% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.64 20.27 20.12 18.97 18.40 18.62 19.62 -3.35%
EPS 3.27 3.16 3.41 3.34 2.97 3.08 2.98 6.38%
DPS 1.50 1.38 1.46 1.47 1.50 0.00 1.50 0.00%
NAPS 0.3959 0.3897 0.3676 0.3557 0.3398 0.3356 0.33 12.89%
Adjusted Per Share Value based on latest NOSH - 677,038
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.88 17.55 16.52 15.39 14.68 14.35 15.12 7.60%
EPS 2.96 2.74 2.80 2.71 2.37 2.37 2.30 18.29%
DPS 1.36 1.20 1.20 1.20 1.20 0.00 1.16 11.17%
NAPS 0.3583 0.3375 0.3018 0.2887 0.2711 0.2587 0.2544 25.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.77 1.57 1.62 1.85 2.00 1.12 0.50 -
P/RPS 9.49 7.75 8.05 9.75 10.87 6.01 2.55 139.95%
P/EPS 54.17 49.68 47.47 55.46 67.36 36.38 16.77 118.36%
EY 1.85 2.01 2.11 1.80 1.48 2.75 5.96 -54.12%
DY 0.85 0.88 0.90 0.80 0.75 0.00 3.00 -56.82%
P/NAPS 4.47 4.03 4.41 5.20 5.89 3.34 1.52 105.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 28/05/21 12/03/21 30/11/20 27/08/20 30/06/20 -
Price 1.96 1.51 1.76 1.79 2.06 1.80 1.12 -
P/RPS 10.51 7.45 8.75 9.44 11.20 9.67 5.71 50.13%
P/EPS 59.99 47.78 51.58 53.66 69.38 58.47 37.57 36.57%
EY 1.67 2.09 1.94 1.86 1.44 1.71 2.66 -26.65%
DY 0.77 0.92 0.83 0.82 0.73 0.00 1.34 -30.85%
P/NAPS 4.95 3.87 4.79 5.03 6.06 5.36 3.39 28.67%

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