[SCOMNET] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 22.53%
YoY- 460.08%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 122,969 117,779 107,806 101,451 88,288 71,780 55,291 70.13%
PBT 23,611 21,819 21,438 20,099 16,092 12,758 7,215 119.94%
Tax -4,792 -5,540 -5,402 -5,184 -3,919 -2,256 -782 233.76%
NP 18,819 16,279 16,036 14,915 12,173 10,502 6,433 104.14%
-
NP to SH 18,819 16,279 16,036 14,915 12,173 10,502 6,433 104.14%
-
Tax Rate 20.30% 25.39% 25.20% 25.79% 24.35% 17.68% 10.84% -
Total Cost 104,150 101,500 91,770 86,536 76,115 61,278 48,858 65.40%
-
Net Worth 205,759 199,330 192,900 199,330 135,029 128,600 128,600 36.68%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 9,645 9,645 9,645 - - - - -
Div Payout % 51.25% 59.25% 60.15% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 205,759 199,330 192,900 199,330 135,029 128,600 128,600 36.68%
NOSH 643,000 643,000 643,000 643,000 643,000 643,000 643,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 15.30% 13.82% 14.87% 14.70% 13.79% 14.63% 11.63% -
ROE 9.15% 8.17% 8.31% 7.48% 9.02% 8.17% 5.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.12 18.32 16.77 15.78 13.73 11.16 8.60 70.09%
EPS 2.93 2.53 2.49 2.32 1.89 1.63 1.00 104.35%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.30 0.31 0.21 0.20 0.20 36.68%
Adjusted Per Share Value based on latest NOSH - 643,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.34 13.73 12.57 11.83 10.30 8.37 6.45 70.09%
EPS 2.19 1.90 1.87 1.74 1.42 1.22 0.75 103.89%
DPS 1.12 1.12 1.12 0.00 0.00 0.00 0.00 -
NAPS 0.2399 0.2324 0.2249 0.2324 0.1575 0.15 0.15 36.64%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.725 0.815 0.835 0.79 0.56 0.70 0.38 -
P/RPS 3.79 4.45 4.98 5.01 4.08 6.27 4.42 -9.71%
P/EPS 24.77 32.19 33.48 34.06 29.58 42.86 37.98 -24.73%
EY 4.04 3.11 2.99 2.94 3.38 2.33 2.63 33.02%
DY 2.07 1.84 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.63 2.78 2.55 2.67 3.50 1.90 12.55%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 29/08/19 31/05/19 01/03/19 28/11/18 27/08/18 -
Price 0.74 0.79 0.75 0.95 0.75 0.725 0.565 -
P/RPS 3.87 4.31 4.47 6.02 5.46 6.49 6.57 -29.66%
P/EPS 25.28 31.20 30.07 40.96 39.62 44.39 56.47 -41.39%
EY 3.96 3.20 3.33 2.44 2.52 2.25 1.77 70.80%
DY 2.03 1.90 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.55 2.50 3.06 3.57 3.63 2.83 -12.62%

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