[SCOMNET] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 9.96%
YoY- 18.98%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 158,328 163,984 150,957 143,847 145,441 140,781 146,422 5.33%
PBT 42,867 45,529 41,015 35,422 32,379 32,048 30,320 25.88%
Tax -9,864 -10,619 -9,213 -7,612 -7,088 -7,377 -7,488 20.10%
NP 33,003 34,910 31,802 27,810 25,291 24,671 22,832 27.75%
-
NP to SH 33,003 34,910 31,802 27,810 25,291 24,671 22,832 27.75%
-
Tax Rate 23.01% 23.32% 22.46% 21.49% 21.89% 23.02% 24.70% -
Total Cost 125,325 129,074 119,155 116,037 120,150 116,110 123,590 0.93%
-
Net Worth 327,510 327,492 327,505 318,606 311,366 298,940 281,549 10.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 15,233 15,233 22,751 22,751 11,326 11,326 9,985 32.42%
Div Payout % 46.16% 43.64% 71.54% 81.81% 44.78% 45.91% 43.73% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 327,510 327,492 327,505 318,606 311,366 298,940 281,549 10.57%
NOSH 761,975 761,775 761,774 761,771 759,431 755,090 722,476 3.60%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 20.84% 21.29% 21.07% 19.33% 17.39% 17.52% 15.59% -
ROE 10.08% 10.66% 9.71% 8.73% 8.12% 8.25% 8.11% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.79 21.53 19.82 18.89 19.15 18.64 20.27 1.69%
EPS 4.33 4.58 4.18 3.65 3.33 3.27 3.16 23.29%
DPS 2.00 2.00 3.00 2.99 1.49 1.50 1.38 27.97%
NAPS 0.43 0.43 0.43 0.4183 0.41 0.3959 0.3897 6.76%
Adjusted Per Share Value based on latest NOSH - 761,771
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.40 19.05 17.54 16.71 16.90 16.36 17.01 5.36%
EPS 3.83 4.06 3.70 3.23 2.94 2.87 2.65 27.74%
DPS 1.77 1.77 2.64 2.64 1.32 1.32 1.16 32.43%
NAPS 0.3806 0.3805 0.3806 0.3702 0.3618 0.3474 0.3272 10.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.57 1.66 1.12 1.34 2.01 1.77 1.57 -
P/RPS 7.55 7.71 5.65 7.10 10.50 9.49 7.75 -1.72%
P/EPS 36.23 36.22 26.82 36.70 60.36 54.17 49.68 -18.93%
EY 2.76 2.76 3.73 2.72 1.66 1.85 2.01 23.46%
DY 1.27 1.20 2.68 2.23 0.74 0.85 0.88 27.62%
P/NAPS 3.65 3.86 2.60 3.20 4.90 4.47 4.03 -6.37%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 23/08/22 20/05/22 22/02/22 25/11/21 27/08/21 -
Price 1.37 1.79 1.35 1.30 1.52 1.96 1.51 -
P/RPS 6.59 8.31 6.81 6.88 7.94 10.51 7.45 -7.83%
P/EPS 31.62 39.05 32.33 35.60 45.64 59.99 47.78 -24.00%
EY 3.16 2.56 3.09 2.81 2.19 1.67 2.09 31.63%
DY 1.46 1.12 2.22 2.30 0.98 0.77 0.92 35.93%
P/NAPS 3.19 4.16 3.14 3.11 3.71 4.95 3.87 -12.05%

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