[SCOMNET] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -13.49%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 144,564 149,460 143,892 150,268 112,592 99,884 47,232 20.47%
PBT 40,212 36,068 38,932 26,760 21,976 20,168 4,140 46.01%
Tax -8,008 -7,988 -9,316 -7,220 -5,588 -5,180 -120 101.27%
NP 32,204 28,080 29,616 19,540 16,388 14,988 4,020 41.40%
-
NP to SH 32,204 28,080 29,616 19,540 16,388 14,988 4,020 41.40%
-
Tax Rate 19.91% 22.15% 23.93% 26.98% 25.43% 25.68% 2.90% -
Total Cost 112,360 121,380 114,276 130,728 96,204 84,896 43,212 17.24%
-
Net Worth 390,937 335,723 318,606 251,797 212,190 199,330 46,169 42.72%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 48,867 45,780 45,700 - - - - -
Div Payout % 151.74% 163.04% 154.31% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 390,937 335,723 318,606 251,797 212,190 199,330 46,169 42.72%
NOSH 818,892 763,244 761,771 678,376 643,000 643,000 243,000 22.42%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 22.28% 18.79% 20.58% 13.00% 14.56% 15.01% 8.51% -
ROE 8.24% 8.36% 9.30% 7.76% 7.72% 7.52% 8.71% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 17.75 19.59 18.89 21.94 17.51 15.53 19.44 -1.50%
EPS 3.96 3.68 3.88 2.84 2.56 2.32 1.64 15.81%
DPS 6.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.44 0.4183 0.3676 0.33 0.31 0.19 16.68%
Adjusted Per Share Value based on latest NOSH - 678,376
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 17.33 17.92 17.25 18.01 13.50 11.97 5.66 20.48%
EPS 3.86 3.37 3.55 2.34 1.96 1.80 0.48 41.49%
DPS 5.86 5.49 5.48 0.00 0.00 0.00 0.00 -
NAPS 0.4686 0.4024 0.3819 0.3018 0.2544 0.2389 0.0553 42.73%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.21 1.41 1.34 1.62 0.50 0.79 0.34 -
P/RPS 6.82 7.20 7.09 7.38 2.86 5.09 1.75 25.42%
P/EPS 30.60 38.31 34.46 56.79 19.62 33.89 20.55 6.85%
EY 3.27 2.61 2.90 1.76 5.10 2.95 4.87 -6.41%
DY 4.96 4.26 4.48 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 3.20 3.20 4.41 1.52 2.55 1.79 5.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 29/05/23 20/05/22 28/05/21 30/06/20 31/05/19 28/05/18 -
Price 1.64 1.28 1.30 1.76 1.12 0.95 0.37 -
P/RPS 9.24 6.53 6.88 8.02 6.40 6.12 1.90 30.13%
P/EPS 41.48 34.78 33.43 61.70 43.94 40.76 22.37 10.82%
EY 2.41 2.88 2.99 1.62 2.28 2.45 4.47 -9.77%
DY 3.66 4.69 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 2.91 3.11 4.79 3.39 3.06 1.95 9.80%

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