[SCOMNET] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 94.84%
YoY- 353.26%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 102,437 90,067 90,573 61,082 23,750 21,509 26,912 24.92%
PBT 22,131 20,537 18,692 12,965 2,240 2,140 1,637 54.28%
Tax -4,841 -5,331 -4,433 -2,812 0 0 -46 117.13%
NP 17,290 15,206 14,259 10,153 2,240 2,140 1,591 48.77%
-
NP to SH 17,290 15,206 14,259 10,153 2,240 2,140 1,591 48.77%
-
Tax Rate 21.87% 25.96% 23.72% 21.69% 0.00% 0.00% 2.81% -
Total Cost 85,147 74,861 76,314 50,929 21,510 19,369 25,321 22.37%
-
Net Worth 298,940 226,197 199,330 128,600 43,740 41,310 38,879 40.44%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 11,326 9,985 9,645 - - 972 - -
Div Payout % 65.51% 65.67% 67.64% - - 45.42% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 298,940 226,197 199,330 128,600 43,740 41,310 38,879 40.44%
NOSH 755,090 665,677 643,000 643,000 243,000 243,000 243,000 20.77%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.88% 16.88% 15.74% 16.62% 9.43% 9.95% 5.91% -
ROE 5.78% 6.72% 7.15% 7.90% 5.12% 5.18% 4.09% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.57 13.53 14.09 9.50 9.77 8.85 11.07 3.44%
EPS 2.29 2.28 2.22 1.58 0.92 0.88 0.65 23.33%
DPS 1.50 1.50 1.50 0.00 0.00 0.40 0.00 -
NAPS 0.3959 0.3398 0.31 0.20 0.18 0.17 0.16 16.28%
Adjusted Per Share Value based on latest NOSH - 643,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 12.28 10.80 10.86 7.32 2.85 2.58 3.23 24.90%
EPS 2.07 1.82 1.71 1.22 0.27 0.26 0.19 48.83%
DPS 1.36 1.20 1.16 0.00 0.00 0.12 0.00 -
NAPS 0.3583 0.2711 0.2389 0.1542 0.0524 0.0495 0.0466 40.44%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.77 2.00 0.815 0.70 0.165 0.12 0.10 -
P/RPS 13.05 14.78 5.79 7.37 1.69 1.36 0.90 56.09%
P/EPS 77.30 87.55 36.75 44.33 17.90 13.63 15.27 31.00%
EY 1.29 1.14 2.72 2.26 5.59 7.34 6.55 -23.70%
DY 0.85 0.75 1.84 0.00 0.00 3.33 0.00 -
P/NAPS 4.47 5.89 2.63 3.50 0.92 0.71 0.63 38.57%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 30/11/20 27/11/19 28/11/18 30/11/17 24/11/16 30/11/15 -
Price 1.96 2.02 0.79 0.725 0.33 0.125 0.125 -
P/RPS 14.45 14.93 5.61 7.63 3.38 1.41 1.13 52.86%
P/EPS 85.60 88.43 35.62 45.92 35.80 14.19 19.09 28.38%
EY 1.17 1.13 2.81 2.18 2.79 7.05 5.24 -22.09%
DY 0.77 0.74 1.90 0.00 0.00 3.20 0.00 -
P/NAPS 4.95 5.94 2.55 3.63 1.83 0.74 0.78 36.02%

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