[SCOMNET] QoQ TTM Result on 31-Dec-2023 [#4]

Stock

[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD

Announcement Date

28-Feb-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Dec-2023 [#4]

Profit Trend

QoQ- 6.87%

YoY- -9.93%

Quarter Report

SCOMNET's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
TTM Result
Revenue	146,535	141,782	136,831	138,055	140,577	153,190	159,720	-5.56%
YoY %	3.35%	3.62%	-0.89%	-1.79%	-8.23%	-4.09%	-	-
Horiz. %	91.74%	88.77%	85.67%	86.44%	88.01%	95.91%	100.00%	-
PBT	38,476	40,298	38,937	37,901	35,451	39,159	42,151	-5.88%
YoY %	-4.52%	3.50%	2.73%	6.91%	-9.47%	-7.10%	-	-
Horiz. %	91.28%	95.60%	92.38%	89.92%	84.10%	92.90%	100.00%	-
Tax	-8,506	-8,432	-8,179	-8,174	-7,636	-8,642	-9,532	-7.29%
YoY %	-0.88%	-3.09%	-0.06%	-7.05%	11.64%	9.34%	-	-
Horiz. %	89.24%	88.46%	85.81%	85.75%	80.11%	90.66%	100.00%	-
NP	29,970	31,866	30,758	29,727	27,815	30,517	32,619	-5.47%
YoY %	-5.95%	3.60%	3.47%	6.87%	-8.85%	-6.44%	-	-
Horiz. %	91.88%	97.69%	94.29%	91.13%	85.27%	93.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,970	31,866	30,758	29,727	27,815	30,517	32,619	-5.47%
YoY %	-5.95%	3.60%	3.47%	6.87%	-8.85%	-6.44%	-	-
Horiz. %	91.88%	97.69%	94.29%	91.13%	85.27%	93.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.11%	20.92%	21.01%	21.57%	21.54%	22.07%	22.61%	-
YoY %	5.69%	-0.43%	-2.60%	0.14%	-2.40%	-2.39%	-	-
Horiz. %	97.79%	92.53%	92.92%	95.40%	95.27%	97.61%	100.00%	-
Total Cost	116,565	109,916	106,073	108,328	112,762	122,673	127,101	-5.59%
YoY %	6.05%	3.62%	-2.08%	-3.93%	-8.08%	-3.48%	-	-
Horiz. %	91.71%	86.48%	83.46%	85.23%	88.72%	96.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	417,121	426,284	390,937	364,827	357,053	356,773	335,723	15.52%
YoY %	-2.15%	9.04%	7.16%	2.18%	0.08%	6.27%	-	-
Horiz. %	124.25%	126.97%	116.45%	108.67%	106.35%	106.27%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	20,559	16,097	16,097	15,326	15,326	15,253	15,253	21.95%
YoY %	27.72%	0.00%	5.03%	0.00%	0.48%	0.00%	-	-
Horiz. %	134.79%	105.53%	105.53%	100.48%	100.48%	100.00%	100.00%	-
Div Payout %	68.60%	50.52%	52.34%	51.56%	55.10%	49.98%	46.76%	-
YoY %	35.79%	-3.48%	1.51%	-6.42%	10.24%	6.89%	-	-
Horiz. %	146.71%	108.04%	111.93%	110.27%	117.84%	106.89%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	417,121	426,284	390,937	364,827	357,053	356,773	335,723	15.52%
YoY %	-2.15%	9.04%	7.16%	2.18%	0.08%	6.27%	-	-
Horiz. %	124.25%	126.97%	116.45%	108.67%	106.35%	106.27%	100.00%	-
NOSH	834,242	857,328	818,892	790,127	788,438	786,955	763,244	6.09%
YoY %	-2.69%	4.69%	3.64%	0.21%	0.19%	3.11%	-	-
Horiz. %	109.30%	112.33%	107.29%	103.52%	103.30%	103.11%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	20.45%	22.48%	22.48%	21.53%	19.79%	19.92%	20.42%	-
YoY %	-9.03%	0.00%	4.41%	8.79%	-0.65%	-2.45%	-	-
Horiz. %	100.15%	110.09%	110.09%	105.44%	96.91%	97.55%	100.00%	-
ROE	7.18%	7.48%	7.87%	8.15%	7.79%	8.55%	9.72%	-
YoY %	-4.01%	-4.96%	-3.44%	4.62%	-8.89%	-12.04%	-	-
Horiz. %	73.87%	76.95%	80.97%	83.85%	80.14%	87.96%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	17.57	16.96	16.80	17.79	18.11	19.75	20.93	-10.98%
YoY %	3.60%	0.95%	-5.56%	-1.77%	-8.30%	-5.64%	-	-
Horiz. %	83.95%	81.03%	80.27%	85.00%	86.53%	94.36%	100.00%	-
EPS	3.59	3.81	3.78	3.83	3.58	3.93	4.28	-11.03%
YoY %	-5.77%	0.79%	-1.31%	6.98%	-8.91%	-8.18%	-	-
Horiz. %	83.88%	89.02%	88.32%	89.49%	83.64%	91.82%	100.00%	-
DPS	2.46	1.93	1.98	2.00	2.00	2.00	2.00	14.75%
YoY %	27.46%	-2.53%	-1.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	123.00%	96.50%	99.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.50	0.51	0.48	0.47	0.46	0.46	0.44	8.87%
YoY %	-1.96%	6.25%	2.13%	2.17%	0.00%	4.55%	-	-
Horiz. %	113.64%	115.91%	109.09%	106.82%	104.55%	104.55%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 790,127
RPS	17.57	17.00	16.40	16.55	16.85	18.36	19.15	-5.56%
YoY %	3.35%	3.66%	-0.91%	-1.78%	-8.22%	-4.13%	-	-
Horiz. %	91.75%	88.77%	85.64%	86.42%	87.99%	95.87%	100.00%	-
EPS	3.59	3.82	3.69	3.56	3.33	3.66	3.91	-5.51%
YoY %	-6.02%	3.52%	3.65%	6.91%	-9.02%	-6.39%	-	-
Horiz. %	91.82%	97.70%	94.37%	91.05%	85.17%	93.61%	100.00%	-
DPS	2.46	1.93	1.93	1.84	1.84	1.83	1.83	21.73%
YoY %	27.46%	0.00%	4.89%	0.00%	0.55%	0.00%	-	-
Horiz. %	134.43%	105.46%	105.46%	100.55%	100.55%	100.00%	100.00%	-
NAPS	0.50	0.511	0.4686	0.4373	0.428	0.4277	0.4024	15.53%
YoY %	-2.15%	9.05%	7.16%	2.17%	0.07%	6.29%	-	-
Horiz. %	124.25%	126.99%	116.45%	108.67%	106.36%	106.29%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	1.36	1.48	1.21	1.22	1.32	1.24	1.41	-
P/RPS	7.74	8.73	7.20	6.86	7.29	6.28	6.74	9.63%
YoY %	-11.34%	21.25%	4.96%	-5.90%	16.08%	-6.82%	-	-
Horiz. %	114.84%	129.53%	106.82%	101.78%	108.16%	93.18%	100.00%	-
P/EPS	37.86	38.82	32.04	31.86	36.84	31.51	32.98	9.60%
YoY %	-2.47%	21.16%	0.56%	-13.52%	16.92%	-4.46%	-	-
Horiz. %	114.80%	117.71%	97.15%	96.60%	111.70%	95.54%	100.00%	-
EY	2.64	2.58	3.12	3.14	2.71	3.17	3.03	-8.75%
YoY %	2.33%	-17.31%	-0.64%	15.87%	-14.51%	4.62%	-	-
Horiz. %	87.13%	85.15%	102.97%	103.63%	89.44%	104.62%	100.00%	-
DY	1.81	1.30	1.63	1.64	1.52	1.61	1.42	17.50%
YoY %	39.23%	-20.25%	-0.61%	7.89%	-5.59%	13.38%	-	-
Horiz. %	127.46%	91.55%	114.79%	115.49%	107.04%	113.38%	100.00%	-
P/NAPS	2.72	2.90	2.52	2.60	2.87	2.70	3.20	-10.24%
YoY %	-6.21%	15.08%	-3.08%	-9.41%	6.30%	-15.62%	-	-
Horiz. %	85.00%	90.62%	78.75%	81.25%	89.69%	84.38%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	26/11/24	27/08/24	20/05/24	28/02/24	22/11/23	22/08/23	29/05/23	-
Price	1.22	1.25	1.64	1.29	1.33	1.36	1.28	-
P/RPS	6.95	7.37	9.76	7.25	7.34	6.89	6.11	8.94%
YoY %	-5.70%	-24.49%	34.62%	-1.23%	6.53%	12.77%	-	-
Horiz. %	113.75%	120.62%	159.74%	118.66%	120.13%	112.77%	100.00%	-
P/EPS	33.96	32.79	43.43	33.68	37.11	34.56	29.94	8.73%
YoY %	3.57%	-24.50%	28.95%	-9.24%	7.38%	15.43%	-	-
Horiz. %	113.43%	109.52%	145.06%	112.49%	123.95%	115.43%	100.00%	-
EY	2.94	3.05	2.30	2.97	2.69	2.89	3.34	-8.13%
YoY %	-3.61%	32.61%	-22.56%	10.41%	-6.92%	-13.47%	-	-
Horiz. %	88.02%	91.32%	68.86%	88.92%	80.54%	86.53%	100.00%	-
DY	2.02	1.54	1.21	1.55	1.50	1.47	1.56	18.74%
YoY %	31.17%	27.27%	-21.94%	3.33%	2.04%	-5.77%	-	-
Horiz. %	129.49%	98.72%	77.56%	99.36%	96.15%	94.23%	100.00%	-
P/NAPS	2.44	2.45	3.42	2.74	2.89	2.96	2.91	-11.05%
YoY %	-0.41%	-28.36%	24.82%	-5.19%	-2.36%	1.72%	-	-
Horiz. %	83.85%	84.19%	117.53%	94.16%	99.31%	101.72%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos