[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 103,229 120,980 102,437 90,067 90,573 61,082 23,750 27.73%
PBT 27,866 35,282 22,131 20,537 18,692 12,965 2,240 52.19%
Tax -6,144 -8,372 -4,841 -5,331 -4,433 -2,812 0 -
NP 21,722 26,910 17,290 15,206 14,259 10,153 2,240 46.00%
-
NP to SH 21,722 26,910 17,290 15,206 14,259 10,153 2,240 46.00%
-
Tax Rate 22.05% 23.73% 21.87% 25.96% 23.72% 21.69% 0.00% -
Total Cost 81,507 94,070 85,147 74,861 76,314 50,929 21,510 24.84%
-
Net Worth 357,053 327,492 298,940 226,197 199,330 128,600 43,740 41.87%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 15,524 15,232 11,326 9,985 9,645 - - -
Div Payout % 71.47% 56.60% 65.51% 65.67% 67.64% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 357,053 327,492 298,940 226,197 199,330 128,600 43,740 41.87%
NOSH 788,438 761,775 755,090 665,677 643,000 643,000 243,000 21.66%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 21.04% 22.24% 16.88% 16.88% 15.74% 16.62% 9.43% -
ROE 6.08% 8.22% 5.78% 6.72% 7.15% 7.90% 5.12% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.30 15.88 13.57 13.53 14.09 9.50 9.77 5.27%
EPS 2.80 3.53 2.29 2.28 2.22 1.58 0.92 20.37%
DPS 2.00 2.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.46 0.43 0.3959 0.3398 0.31 0.20 0.18 16.91%
Adjusted Per Share Value based on latest NOSH - 755,090
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.99 14.06 11.90 10.47 10.52 7.10 2.76 27.72%
EPS 2.52 3.13 2.01 1.77 1.66 1.18 0.26 45.99%
DPS 1.80 1.77 1.32 1.16 1.12 0.00 0.00 -
NAPS 0.4149 0.3805 0.3474 0.2628 0.2316 0.1494 0.0508 41.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.32 1.66 1.77 2.00 0.815 0.70 0.165 -
P/RPS 9.93 10.45 13.05 14.78 5.79 7.37 1.69 34.31%
P/EPS 47.17 46.98 77.30 87.55 36.75 44.33 17.90 17.51%
EY 2.12 2.13 1.29 1.14 2.72 2.26 5.59 -14.91%
DY 1.52 1.20 0.85 0.75 1.84 0.00 0.00 -
P/NAPS 2.87 3.86 4.47 5.89 2.63 3.50 0.92 20.86%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 25/11/21 30/11/20 27/11/19 28/11/18 30/11/17 -
Price 1.33 1.79 1.96 2.02 0.79 0.725 0.33 -
P/RPS 10.00 11.27 14.45 14.93 5.61 7.63 3.38 19.80%
P/EPS 47.53 50.66 85.60 88.43 35.62 45.92 35.80 4.83%
EY 2.10 1.97 1.17 1.13 2.81 2.18 2.79 -4.62%
DY 1.50 1.12 0.77 0.74 1.90 0.00 0.00 -
P/NAPS 2.89 4.16 4.95 5.94 2.55 3.63 1.83 7.90%

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