[SCOMNET] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 3.49%
YoY- 21.94%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 145,441 140,781 146,422 137,830 128,411 122,463 119,734 13.80%
PBT 32,379 32,048 30,320 31,649 30,453 25,456 25,355 17.65%
Tax -7,088 -7,377 -7,488 -8,275 -7,867 -5,690 -5,561 17.50%
NP 25,291 24,671 22,832 23,374 22,586 19,766 19,794 17.69%
-
NP to SH 25,291 24,671 22,832 23,374 22,586 19,766 19,794 17.69%
-
Tax Rate 21.89% 23.02% 24.70% 26.15% 25.83% 22.35% 21.93% -
Total Cost 120,150 116,110 123,590 114,456 105,825 102,697 99,940 13.02%
-
Net Worth 311,366 298,940 281,549 251,797 240,822 226,197 215,790 27.60%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 11,326 11,326 9,985 9,985 9,985 9,985 - -
Div Payout % 44.78% 45.91% 43.73% 42.72% 44.21% 50.52% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 311,366 298,940 281,549 251,797 240,822 226,197 215,790 27.60%
NOSH 759,431 755,090 722,476 678,376 677,038 665,677 643,000 11.70%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 17.39% 17.52% 15.59% 16.96% 17.59% 16.14% 16.53% -
ROE 8.12% 8.25% 8.11% 9.28% 9.38% 8.74% 9.17% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.15 18.64 20.27 20.12 18.97 18.40 18.62 1.88%
EPS 3.33 3.27 3.16 3.41 3.34 2.97 3.08 5.32%
DPS 1.49 1.50 1.38 1.46 1.47 1.50 0.00 -
NAPS 0.41 0.3959 0.3897 0.3676 0.3557 0.3398 0.3356 14.23%
Adjusted Per Share Value based on latest NOSH - 678,376
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 17.43 16.88 17.55 16.52 15.39 14.68 14.35 13.80%
EPS 3.03 2.96 2.74 2.80 2.71 2.37 2.37 17.74%
DPS 1.36 1.36 1.20 1.20 1.20 1.20 0.00 -
NAPS 0.3732 0.3583 0.3375 0.3018 0.2887 0.2711 0.2587 27.58%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.01 1.77 1.57 1.62 1.85 2.00 1.12 -
P/RPS 10.50 9.49 7.75 8.05 9.75 10.87 6.01 44.91%
P/EPS 60.36 54.17 49.68 47.47 55.46 67.36 36.38 40.02%
EY 1.66 1.85 2.01 2.11 1.80 1.48 2.75 -28.50%
DY 0.74 0.85 0.88 0.90 0.80 0.75 0.00 -
P/NAPS 4.90 4.47 4.03 4.41 5.20 5.89 3.34 29.02%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 25/11/21 27/08/21 28/05/21 12/03/21 30/11/20 27/08/20 -
Price 1.52 1.96 1.51 1.76 1.79 2.06 1.80 -
P/RPS 7.94 10.51 7.45 8.75 9.44 11.20 9.67 -12.28%
P/EPS 45.64 59.99 47.78 51.58 53.66 69.38 58.47 -15.18%
EY 2.19 1.67 2.09 1.94 1.86 1.44 1.71 17.87%
DY 0.98 0.77 0.92 0.83 0.82 0.73 0.00 -
P/NAPS 3.71 4.95 3.87 4.79 5.03 6.06 5.36 -21.69%

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