[SCOMNET] YoY Cumulative 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- 57.14%
YoY- 40.44%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 120,980 102,437 90,067 90,573 61,082 23,750 21,509 33.33%
PBT 35,282 22,131 20,537 18,692 12,965 2,240 2,140 59.50%
Tax -8,372 -4,841 -5,331 -4,433 -2,812 0 0 -
NP 26,910 17,290 15,206 14,259 10,153 2,240 2,140 52.46%
-
NP to SH 26,910 17,290 15,206 14,259 10,153 2,240 2,140 52.46%
-
Tax Rate 23.73% 21.87% 25.96% 23.72% 21.69% 0.00% 0.00% -
Total Cost 94,070 85,147 74,861 76,314 50,929 21,510 19,369 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 15,232 11,326 9,985 9,645 - - 972 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 8.22% 5.78% 6.72% 7.15% 7.90% 5.12% 5.18% -
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 15.88 13.57 13.53 14.09 9.50 9.77 8.85 10.22%
EPS 3.53 2.29 2.28 2.22 1.58 0.92 0.88 26.03%
DPS 2.00 1.50 1.50 1.50 0.00 0.00 0.40 30.75%
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 14.50 12.28 10.80 10.86 7.32 2.85 2.58 33.32%
EPS 3.23 2.07 1.82 1.71 1.22 0.27 0.26 52.15%
DPS 1.83 1.36 1.20 1.16 0.00 0.00 0.12 57.44%
NAPS 0.3926 0.3583 0.2711 0.2389 0.1542 0.0524 0.0495 41.19%
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 10.45 13.05 14.78 5.79 7.37 1.69 1.36 40.45%
P/EPS 46.98 77.30 87.55 36.75 44.33 17.90 13.63 22.89%
EY 2.13 1.29 1.14 2.72 2.26 5.59 7.34 -18.62%
DY 1.20 0.85 0.75 1.84 0.00 0.00 3.33 -15.63%
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 11.27 14.45 14.93 5.61 7.63 3.38 1.41 41.37%
P/EPS 50.66 85.60 88.43 35.62 45.92 35.80 14.19 23.61%
EY 1.97 1.17 1.13 2.81 2.18 2.79 7.05 -19.13%
DY 1.12 0.77 0.74 1.90 0.00 0.00 3.20 -16.04%
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