[SCOMNET] QoQ TTM Result on 31-Mar-2023 [#1]

Stock

[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD

Announcement Date

29-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -1.16%

YoY- 17.29%

Quarter Report

SCOMNET's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	138,055	140,577	153,190	159,720	158,328	163,984	150,957	-5.76%
YoY %	-1.79%	-8.23%	-4.09%	0.88%	-3.45%	8.63%	-	-
Horiz. %	91.45%	93.12%	101.48%	105.80%	104.88%	108.63%	100.00%	-
PBT	37,901	35,451	39,159	42,151	42,867	45,529	41,015	-5.11%
YoY %	6.91%	-9.47%	-7.10%	-1.67%	-5.85%	11.01%	-	-
Horiz. %	92.41%	86.43%	95.47%	102.77%	104.52%	111.01%	100.00%	-
Tax	-8,174	-7,636	-8,642	-9,532	-9,864	-10,619	-9,213	-7.64%
YoY %	-7.05%	11.64%	9.34%	3.37%	7.11%	-15.26%	-	-
Horiz. %	88.72%	82.88%	93.80%	103.46%	107.07%	115.26%	100.00%	-
NP	29,727	27,815	30,517	32,619	33,003	34,910	31,802	-4.38%
YoY %	6.87%	-8.85%	-6.44%	-1.16%	-5.46%	9.77%	-	-
Horiz. %	93.48%	87.46%	95.96%	102.57%	103.78%	109.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,727	27,815	30,517	32,619	33,003	34,910	31,802	-4.38%
YoY %	6.87%	-8.85%	-6.44%	-1.16%	-5.46%	9.77%	-	-
Horiz. %	93.48%	87.46%	95.96%	102.57%	103.78%	109.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.57%	21.54%	22.07%	22.61%	23.01%	23.32%	22.46%	-
YoY %	0.14%	-2.40%	-2.39%	-1.74%	-1.33%	3.83%	-	-
Horiz. %	96.04%	95.90%	98.26%	100.67%	102.45%	103.83%	100.00%	-
Total Cost	108,328	112,762	122,673	127,101	125,325	129,074	119,155	-6.13%
YoY %	-3.93%	-8.08%	-3.48%	1.42%	-2.90%	8.32%	-	-
Horiz. %	90.91%	94.63%	102.95%	106.67%	105.18%	108.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	364,827	357,053	356,773	335,723	327,510	327,492	327,505	7.43%
YoY %	2.18%	0.08%	6.27%	2.51%	0.01%	-0.00%	-	-
Horiz. %	111.40%	109.02%	108.94%	102.51%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	15,326	15,326	15,253	15,253	15,233	15,233	22,751	-23.09%
YoY %	0.00%	0.48%	0.00%	0.13%	0.00%	-33.04%	-	-
Horiz. %	67.36%	67.36%	67.04%	67.04%	66.96%	66.96%	100.00%	-
Div Payout %	51.56%	55.10%	49.98%	46.76%	46.16%	43.64%	71.54%	-
YoY %	-6.42%	10.24%	6.89%	1.30%	5.77%	-39.00%	-	-
Horiz. %	72.07%	77.02%	69.86%	65.36%	64.52%	61.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	364,827	357,053	356,773	335,723	327,510	327,492	327,505	7.43%
YoY %	2.18%	0.08%	6.27%	2.51%	0.01%	-0.00%	-	-
Horiz. %	111.40%	109.02%	108.94%	102.51%	100.00%	100.00%	100.00%	-
NOSH	790,127	788,438	786,955	763,244	761,975	761,775	761,774	2.45%
YoY %	0.21%	0.19%	3.11%	0.17%	0.03%	0.00%	-	-
Horiz. %	103.72%	103.50%	103.31%	100.19%	100.03%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	21.53%	19.79%	19.92%	20.42%	20.84%	21.29%	21.07%	-
YoY %	8.79%	-0.65%	-2.45%	-2.02%	-2.11%	1.04%	-	-
Horiz. %	102.18%	93.93%	94.54%	96.92%	98.91%	101.04%	100.00%	-
ROE	8.15%	7.79%	8.55%	9.72%	10.08%	10.66%	9.71%	-
YoY %	4.62%	-8.89%	-12.04%	-3.57%	-5.44%	9.78%	-	-
Horiz. %	83.93%	80.23%	88.05%	100.10%	103.81%	109.78%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	17.79	18.11	19.75	20.93	20.79	21.53	19.82	-6.93%
YoY %	-1.77%	-8.30%	-5.64%	0.67%	-3.44%	8.63%	-	-
Horiz. %	89.76%	91.37%	99.65%	105.60%	104.89%	108.63%	100.00%	-
EPS	3.83	3.58	3.93	4.28	4.33	4.58	4.18	-5.64%
YoY %	6.98%	-8.91%	-8.18%	-1.15%	-5.46%	9.57%	-	-
Horiz. %	91.63%	85.65%	94.02%	102.39%	103.59%	109.57%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	3.00	-23.62%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	66.67%	66.67%	100.00%	-
NAPS	0.47	0.46	0.46	0.44	0.43	0.43	0.43	6.09%
YoY %	2.17%	0.00%	4.55%	2.33%	0.00%	0.00%	-	-
Horiz. %	109.30%	106.98%	106.98%	102.33%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 763,244
RPS	16.04	16.33	17.80	18.56	18.40	19.05	17.54	-5.77%
YoY %	-1.78%	-8.26%	-4.09%	0.87%	-3.41%	8.61%	-	-
Horiz. %	91.45%	93.10%	101.48%	105.82%	104.90%	108.61%	100.00%	-
EPS	3.45	3.23	3.55	3.79	3.83	4.06	3.70	-4.54%
YoY %	6.81%	-9.01%	-6.33%	-1.04%	-5.67%	9.73%	-	-
Horiz. %	93.24%	87.30%	95.95%	102.43%	103.51%	109.73%	100.00%	-
DPS	1.78	1.78	1.77	1.77	1.77	1.77	2.64	-23.05%
YoY %	0.00%	0.56%	0.00%	0.00%	0.00%	-32.95%	-	-
Horiz. %	67.42%	67.42%	67.05%	67.05%	67.05%	67.05%	100.00%	-
NAPS	0.4239	0.4149	0.4146	0.3901	0.3806	0.3805	0.3806	7.42%
YoY %	2.17%	0.07%	6.28%	2.50%	0.03%	-0.03%	-	-
Horiz. %	111.38%	109.01%	108.93%	102.50%	100.00%	99.97%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	1.22	1.32	1.24	1.41	1.57	1.66	1.12	-
P/RPS	6.86	7.29	6.28	6.74	7.55	7.71	5.65	13.77%
YoY %	-5.90%	16.08%	-6.82%	-10.73%	-2.08%	36.46%	-	-
Horiz. %	121.42%	129.03%	111.15%	119.29%	133.63%	136.46%	100.00%	-
P/EPS	31.86	36.84	31.51	32.98	36.23	36.22	26.82	12.12%
YoY %	-13.52%	16.92%	-4.46%	-8.97%	0.03%	35.05%	-	-
Horiz. %	118.79%	137.36%	117.49%	122.97%	135.09%	135.05%	100.00%	-
EY	3.14	2.71	3.17	3.03	2.76	2.76	3.73	-10.81%
YoY %	15.87%	-14.51%	4.62%	9.78%	0.00%	-26.01%	-	-
Horiz. %	84.18%	72.65%	84.99%	81.23%	73.99%	73.99%	100.00%	-
DY	1.64	1.52	1.61	1.42	1.27	1.20	2.68	-27.85%
YoY %	7.89%	-5.59%	13.38%	11.81%	5.83%	-55.22%	-	-
Horiz. %	61.19%	56.72%	60.07%	52.99%	47.39%	44.78%	100.00%	-
P/NAPS	2.60	2.87	2.70	3.20	3.65	3.86	2.60	0.00%
YoY %	-9.41%	6.30%	-15.62%	-12.33%	-5.44%	48.46%	-	-
Horiz. %	100.00%	110.38%	103.85%	123.08%	140.38%	148.46%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	22/11/23	22/08/23	29/05/23	21/02/23	22/11/22	23/08/22	-
Price	1.29	1.33	1.36	1.28	1.37	1.79	1.35	-
P/RPS	7.25	7.34	6.89	6.11	6.59	8.31	6.81	4.25%
YoY %	-1.23%	6.53%	12.77%	-7.28%	-20.70%	22.03%	-	-
Horiz. %	106.46%	107.78%	101.17%	89.72%	96.77%	122.03%	100.00%	-
P/EPS	33.68	37.11	34.56	29.94	31.62	39.05	32.33	2.75%
YoY %	-9.24%	7.38%	15.43%	-5.31%	-19.03%	20.79%	-	-
Horiz. %	104.18%	114.79%	106.90%	92.61%	97.80%	120.79%	100.00%	-
EY	2.97	2.69	2.89	3.34	3.16	2.56	3.09	-2.59%
YoY %	10.41%	-6.92%	-13.47%	5.70%	23.44%	-17.15%	-	-
Horiz. %	96.12%	87.06%	93.53%	108.09%	102.27%	82.85%	100.00%	-
DY	1.55	1.50	1.47	1.56	1.46	1.12	2.22	-21.24%
YoY %	3.33%	2.04%	-5.77%	6.85%	30.36%	-49.55%	-	-
Horiz. %	69.82%	67.57%	66.22%	70.27%	65.77%	50.45%	100.00%	-
P/NAPS	2.74	2.89	2.96	2.91	3.19	4.16	3.14	-8.66%
YoY %	-5.19%	-2.36%	1.72%	-8.78%	-23.32%	32.48%	-	-
Horiz. %	87.26%	92.04%	94.27%	92.68%	101.59%	132.48%	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