[SCOMNET] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 4.76%
YoY- 40.44%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 161,306 136,582 120,089 120,764 81,442 31,666 28,678 33.33%
PBT 47,042 29,508 27,382 24,922 17,286 2,986 2,853 59.50%
Tax -11,162 -6,454 -7,108 -5,910 -3,749 0 0 -
NP 35,880 23,053 20,274 19,012 13,537 2,986 2,853 52.46%
-
NP to SH 35,880 23,053 20,274 19,012 13,537 2,986 2,853 52.46%
-
Tax Rate 23.73% 21.87% 25.96% 23.71% 21.69% 0.00% 0.00% -
Total Cost 125,426 113,529 99,814 101,752 67,905 28,680 25,825 30.11%
-
Net Worth 327,492 298,940 226,197 199,330 128,600 43,740 41,310 41.18%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 20,309 15,101 13,313 12,860 - - 1,296 58.15%
Div Payout % 56.60% 65.51% 65.67% 67.64% - - 45.42% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 327,492 298,940 226,197 199,330 128,600 43,740 41,310 41.18%
NOSH 761,775 755,090 665,677 643,000 643,000 243,000 243,000 20.96%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 22.24% 16.88% 16.88% 15.74% 16.62% 9.43% 9.95% -
ROE 10.96% 7.71% 8.96% 9.54% 10.53% 6.83% 6.91% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 21.18 18.09 18.04 18.78 12.67 13.03 11.80 10.23%
EPS 4.71 3.05 3.04 2.96 2.11 1.23 1.17 26.11%
DPS 2.67 2.00 2.00 2.00 0.00 0.00 0.53 30.91%
NAPS 0.43 0.3959 0.3398 0.31 0.20 0.18 0.17 16.71%
Adjusted Per Share Value based on latest NOSH - 643,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 18.74 15.87 13.95 14.03 9.46 3.68 3.33 33.35%
EPS 4.17 2.68 2.36 2.21 1.57 0.35 0.33 52.58%
DPS 2.36 1.75 1.55 1.49 0.00 0.00 0.15 58.26%
NAPS 0.3805 0.3474 0.2628 0.2316 0.1494 0.0508 0.048 41.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.66 1.77 2.00 0.815 0.70 0.165 0.12 -
P/RPS 7.84 9.79 11.09 4.34 5.53 1.27 1.02 40.45%
P/EPS 35.24 57.97 65.67 27.56 33.25 13.42 10.22 22.90%
EY 2.84 1.72 1.52 3.63 3.01 7.45 9.79 -18.63%
DY 1.61 1.13 1.00 2.45 0.00 0.00 4.44 -15.54%
P/NAPS 3.86 4.47 5.89 2.63 3.50 0.92 0.71 32.58%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 25/11/21 30/11/20 27/11/19 28/11/18 30/11/17 24/11/16 -
Price 1.79 1.96 2.02 0.79 0.725 0.33 0.125 -
P/RPS 8.45 10.84 11.20 4.21 5.72 2.53 1.06 41.31%
P/EPS 38.00 64.20 66.32 26.72 34.44 26.85 10.65 23.60%
EY 2.63 1.56 1.51 3.74 2.90 3.72 9.39 -19.10%
DY 1.49 1.02 0.99 2.53 0.00 0.00 4.27 -16.08%
P/NAPS 4.16 4.95 5.94 2.55 3.63 1.83 0.74 33.32%

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