[SCOMNET] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 22.64%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 141,396 151,672 140,640 104,618 111,088 72,052 30,366 29.20%
PBT 36,868 44,284 27,010 27,278 23,790 13,098 2,734 54.24%
Tax -8,228 -10,672 -6,422 -7,180 -5,642 -2,676 0 -
NP 28,640 33,612 20,588 20,098 18,148 10,422 2,734 47.89%
-
NP to SH 28,640 33,612 20,588 20,098 18,148 10,422 2,734 47.89%
-
Tax Rate 22.32% 24.10% 23.78% 26.32% 23.72% 20.43% 0.00% -
Total Cost 112,756 118,060 120,052 84,520 92,940 61,630 27,632 26.39%
-
Net Worth 356,773 327,505 281,549 215,790 192,900 128,600 43,740 41.85%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 23,267 22,849 - - 19,290 - - -
Div Payout % 81.24% 67.98% - - 106.29% - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 356,773 327,505 281,549 215,790 192,900 128,600 43,740 41.85%
NOSH 786,955 761,774 722,476 643,000 643,000 643,000 243,000 21.62%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 20.26% 22.16% 14.64% 19.21% 16.34% 14.46% 9.00% -
ROE 8.03% 10.26% 7.31% 9.31% 9.41% 8.10% 6.25% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 18.23 19.91 19.47 16.27 17.28 11.21 12.50 6.48%
EPS 3.70 4.42 2.84 3.12 2.82 1.62 1.12 22.02%
DPS 3.00 3.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.46 0.43 0.3897 0.3356 0.30 0.20 0.18 16.91%
Adjusted Per Share Value based on latest NOSH - 643,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 16.43 17.62 16.34 12.16 12.91 8.37 3.53 29.19%
EPS 3.33 3.91 2.39 2.34 2.11 1.21 0.32 47.73%
DPS 2.70 2.66 0.00 0.00 2.24 0.00 0.00 -
NAPS 0.4146 0.3806 0.3272 0.2507 0.2241 0.1494 0.0508 41.87%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.24 1.12 1.57 1.12 0.835 0.38 0.165 -
P/RPS 6.80 5.62 8.07 6.88 4.83 3.39 1.32 31.40%
P/EPS 33.58 25.38 55.09 35.83 29.58 23.44 14.67 14.79%
EY 2.98 3.94 1.82 2.79 3.38 4.27 6.82 -12.88%
DY 2.42 2.68 0.00 0.00 3.59 0.00 0.00 -
P/NAPS 2.70 2.60 4.03 3.34 2.78 1.90 0.92 19.64%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 27/08/21 27/08/20 29/08/19 27/08/18 29/08/17 -
Price 1.36 1.35 1.51 1.80 0.75 0.565 0.165 -
P/RPS 7.46 6.78 7.76 11.06 4.34 5.04 1.32 33.44%
P/EPS 36.83 30.59 52.99 57.59 26.57 34.86 14.67 16.57%
EY 2.72 3.27 1.89 1.74 3.76 2.87 6.82 -14.19%
DY 2.21 2.22 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 2.96 3.14 3.87 5.36 2.50 2.83 0.92 21.49%

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