[SCOMNET] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 2.51%
YoY- 11.98%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 163,984 150,957 143,847 145,441 140,781 146,422 137,830 12.26%
PBT 45,529 41,015 35,422 32,379 32,048 30,320 31,649 27.40%
Tax -10,619 -9,213 -7,612 -7,088 -7,377 -7,488 -8,275 18.07%
NP 34,910 31,802 27,810 25,291 24,671 22,832 23,374 30.62%
-
NP to SH 34,910 31,802 27,810 25,291 24,671 22,832 23,374 30.62%
-
Tax Rate 23.32% 22.46% 21.49% 21.89% 23.02% 24.70% 26.15% -
Total Cost 129,074 119,155 116,037 120,150 116,110 123,590 114,456 8.33%
-
Net Worth 327,492 327,505 318,606 311,366 298,940 281,549 251,797 19.13%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 15,233 22,751 22,751 11,326 11,326 9,985 9,985 32.48%
Div Payout % 43.64% 71.54% 81.81% 44.78% 45.91% 43.73% 42.72% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 327,492 327,505 318,606 311,366 298,940 281,549 251,797 19.13%
NOSH 761,775 761,774 761,771 759,431 755,090 722,476 678,376 8.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 21.29% 21.07% 19.33% 17.39% 17.52% 15.59% 16.96% -
ROE 10.66% 9.71% 8.73% 8.12% 8.25% 8.11% 9.28% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.53 19.82 18.89 19.15 18.64 20.27 20.12 4.61%
EPS 4.58 4.18 3.65 3.33 3.27 3.16 3.41 21.71%
DPS 2.00 3.00 2.99 1.49 1.50 1.38 1.46 23.32%
NAPS 0.43 0.43 0.4183 0.41 0.3959 0.3897 0.3676 11.00%
Adjusted Per Share Value based on latest NOSH - 759,431
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.66 18.10 17.24 17.43 16.88 17.55 16.52 12.28%
EPS 4.18 3.81 3.33 3.03 2.96 2.74 2.80 30.58%
DPS 1.83 2.73 2.73 1.36 1.36 1.20 1.20 32.45%
NAPS 0.3926 0.3926 0.3819 0.3732 0.3583 0.3375 0.3018 19.14%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.66 1.12 1.34 2.01 1.77 1.57 1.62 -
P/RPS 7.71 5.65 7.10 10.50 9.49 7.75 8.05 -2.83%
P/EPS 36.22 26.82 36.70 60.36 54.17 49.68 47.47 -16.48%
EY 2.76 3.73 2.72 1.66 1.85 2.01 2.11 19.58%
DY 1.20 2.68 2.23 0.74 0.85 0.88 0.90 21.12%
P/NAPS 3.86 2.60 3.20 4.90 4.47 4.03 4.41 -8.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 20/05/22 22/02/22 25/11/21 27/08/21 28/05/21 -
Price 1.79 1.35 1.30 1.52 1.96 1.51 1.76 -
P/RPS 8.31 6.81 6.88 7.94 10.51 7.45 8.75 -3.37%
P/EPS 39.05 32.33 35.60 45.64 59.99 47.78 51.58 -16.91%
EY 2.56 3.09 2.81 2.19 1.67 2.09 1.94 20.28%
DY 1.12 2.22 2.30 0.98 0.77 0.92 0.83 22.09%
P/NAPS 4.16 3.14 3.11 3.71 4.95 3.87 4.79 -8.96%

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