[SCOMNET] YoY Cumulative 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- 67.96%
YoY- 13.71%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 111,709 103,229 120,980 102,437 90,067 90,573 61,082 10.57%
PBT 28,441 27,866 35,282 22,131 20,537 18,692 12,965 13.97%
Tax -6,476 -6,144 -8,372 -4,841 -5,331 -4,433 -2,812 14.90%
NP 21,965 21,722 26,910 17,290 15,206 14,259 10,153 13.71%
-
NP to SH 21,965 21,722 26,910 17,290 15,206 14,259 10,153 13.71%
-
Tax Rate 22.77% 22.05% 23.73% 21.87% 25.96% 23.72% 21.69% -
Total Cost 89,744 81,507 94,070 85,147 74,861 76,314 50,929 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 20,958 15,524 15,232 11,326 9,985 9,645 - -
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 5.24% 6.08% 8.22% 5.78% 6.72% 7.15% 7.90% -
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 13.32 13.30 15.88 13.57 13.53 14.09 9.50 5.78%
EPS 2.62 2.80 3.53 2.29 2.28 2.22 1.58 8.78%
DPS 2.50 2.00 2.00 1.50 1.50 1.50 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 13.39 12.37 14.50 12.28 10.80 10.86 7.32 10.57%
EPS 2.63 2.60 3.23 2.07 1.82 1.71 1.22 13.64%
DPS 2.51 1.86 1.83 1.36 1.20 1.16 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 10.21 9.93 10.45 13.05 14.78 5.79 7.37 5.57%
P/EPS 51.91 47.17 46.98 77.30 87.55 36.75 44.33 2.66%
EY 1.93 2.12 2.13 1.29 1.14 2.72 2.26 -2.59%
DY 1.84 1.52 1.20 0.85 0.75 1.84 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 9.16 10.00 11.27 14.45 14.93 5.61 7.63 3.08%
P/EPS 46.56 47.53 50.66 85.60 88.43 35.62 45.92 0.23%
EY 2.15 2.10 1.97 1.17 1.13 2.81 2.18 -0.23%
DY 2.05 1.50 1.12 0.77 0.74 1.90 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