[SCOMNET] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 9.7%
YoY- 11.97%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 138,055 158,328 145,441 128,411 122,969 88,288 34,447 26.01%
PBT 37,901 42,867 32,378 30,453 23,613 16,092 2,033 62.80%
Tax -8,174 -9,864 -7,088 -7,867 -4,792 -3,919 556 -
NP 29,727 33,003 25,290 22,586 18,821 12,173 2,589 50.17%
-
NP to SH 29,727 33,003 25,290 22,586 18,821 12,173 2,589 50.17%
-
Tax Rate 21.57% 23.01% 21.89% 25.83% 20.29% 24.35% -27.35% -
Total Cost 108,328 125,325 120,151 105,825 104,148 76,115 31,858 22.61%
-
Net Worth 364,827 327,510 311,366 240,822 205,759 135,029 43,740 42.38%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 15,524 15,233 11,391 10,155 9,645 - - -
Div Payout % 52.22% 46.16% 45.04% 44.96% 51.25% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 364,827 327,510 311,366 240,822 205,759 135,029 43,740 42.38%
NOSH 790,127 761,975 759,431 677,038 643,000 643,000 243,000 21.70%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 21.53% 20.84% 17.39% 17.59% 15.31% 13.79% 7.52% -
ROE 8.15% 10.08% 8.12% 9.38% 9.15% 9.02% 5.92% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 17.79 20.79 19.15 18.97 19.12 13.73 14.18 3.85%
EPS 3.83 4.33 3.33 3.34 2.93 1.89 1.07 23.66%
DPS 2.00 2.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.47 0.43 0.41 0.3557 0.32 0.21 0.18 17.33%
Adjusted Per Share Value based on latest NOSH - 759,431
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.04 18.40 16.90 14.92 14.29 10.26 4.00 26.03%
EPS 3.45 3.83 2.94 2.62 2.19 1.41 0.30 50.21%
DPS 1.80 1.77 1.32 1.18 1.12 0.00 0.00 -
NAPS 0.4239 0.3806 0.3618 0.2798 0.2391 0.1569 0.0508 42.39%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.22 1.57 2.01 1.85 0.725 0.56 0.40 -
P/RPS 6.86 7.55 10.50 9.75 3.79 4.08 2.82 15.96%
P/EPS 31.86 36.23 60.36 55.46 24.77 29.58 37.54 -2.69%
EY 3.14 2.76 1.66 1.80 4.04 3.38 2.66 2.80%
DY 1.64 1.27 0.75 0.81 2.07 0.00 0.00 -
P/NAPS 2.60 3.65 4.90 5.20 2.27 2.67 2.22 2.66%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 21/02/23 22/02/22 12/03/21 27/02/20 01/03/19 28/02/18 -
Price 1.29 1.37 1.52 1.79 0.74 0.75 0.40 -
P/RPS 7.25 6.59 7.94 9.44 3.87 5.46 2.82 17.03%
P/EPS 33.68 31.62 45.64 53.66 25.28 39.62 37.54 -1.79%
EY 2.97 3.16 2.19 1.86 3.96 2.52 2.66 1.85%
DY 1.55 1.46 0.99 0.84 2.03 0.00 0.00 -
P/NAPS 2.74 3.19 3.71 5.03 2.31 3.57 2.22 3.56%

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