[SCOMNET] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 11.97%
YoY- 13.71%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 148,945 137,638 161,306 136,582 120,089 120,764 81,442 10.57%
PBT 37,921 37,154 47,042 29,508 27,382 24,922 17,286 13.97%
Tax -8,634 -8,192 -11,162 -6,454 -7,108 -5,910 -3,749 14.90%
NP 29,286 28,962 35,880 23,053 20,274 19,012 13,537 13.71%
-
NP to SH 29,286 28,962 35,880 23,053 20,274 19,012 13,537 13.71%
-
Tax Rate 22.77% 22.05% 23.73% 21.87% 25.96% 23.71% 21.69% -
Total Cost 119,658 108,676 125,426 113,529 99,814 101,752 67,905 9.89%
-
Net Worth 419,179 357,053 327,492 298,940 226,197 199,330 128,600 21.74%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 27,945 20,698 20,309 15,101 13,313 12,860 - -
Div Payout % 95.42% 71.47% 56.60% 65.51% 65.67% 67.64% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 419,179 357,053 327,492 298,940 226,197 199,330 128,600 21.74%
NOSH 838,358 788,438 761,775 755,090 665,677 643,000 643,000 4.51%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 19.66% 21.04% 22.24% 16.88% 16.88% 15.74% 16.62% -
ROE 6.99% 8.11% 10.96% 7.71% 8.96% 9.54% 10.53% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 17.77 17.73 21.18 18.09 18.04 18.78 12.67 5.79%
EPS 3.49 3.73 4.71 3.05 3.04 2.96 2.11 8.74%
DPS 3.33 2.67 2.67 2.00 2.00 2.00 0.00 -
NAPS 0.50 0.46 0.43 0.3959 0.3398 0.31 0.20 16.48%
Adjusted Per Share Value based on latest NOSH - 755,090
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 17.85 16.50 19.34 16.37 14.40 14.48 9.76 10.57%
EPS 3.51 3.47 4.30 2.76 2.43 2.28 1.62 13.74%
DPS 3.35 2.48 2.43 1.81 1.60 1.54 0.00 -
NAPS 0.5025 0.428 0.3926 0.3583 0.2711 0.2389 0.1542 21.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.36 1.32 1.66 1.77 2.00 0.815 0.70 -
P/RPS 7.65 7.44 7.84 9.79 11.09 4.34 5.53 5.55%
P/EPS 38.93 35.38 35.24 57.97 65.67 27.56 33.25 2.66%
EY 2.57 2.83 2.84 1.72 1.52 3.63 3.01 -2.59%
DY 2.45 2.02 1.61 1.13 1.00 2.45 0.00 -
P/NAPS 2.72 2.87 3.86 4.47 5.89 2.63 3.50 -4.11%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 22/11/23 22/11/22 25/11/21 30/11/20 27/11/19 28/11/18 -
Price 1.22 1.33 1.79 1.96 2.02 0.79 0.725 -
P/RPS 6.87 7.50 8.45 10.84 11.20 4.21 5.72 3.09%
P/EPS 34.92 35.64 38.00 64.20 66.32 26.72 34.44 0.23%
EY 2.86 2.81 2.63 1.56 1.51 3.74 2.90 -0.23%
DY 2.73 2.01 1.49 1.02 0.99 2.53 0.00 -
P/NAPS 2.44 2.89 4.16 4.95 5.94 2.55 3.63 -6.40%

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