[SCOMNET] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 15.58%
YoY- 10.36%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 128,411 122,969 88,288 34,447 30,413 34,941 33,528 25.05%
PBT 30,453 23,613 16,092 2,033 2,332 2,972 720 86.55%
Tax -7,867 -4,792 -3,919 556 14 11 57 -
NP 22,586 18,821 12,173 2,589 2,346 2,983 777 75.25%
-
NP to SH 22,586 18,821 12,173 2,589 2,346 2,983 777 75.25%
-
Tax Rate 25.83% 20.29% 24.35% -27.35% -0.60% -0.37% -7.92% -
Total Cost 105,825 104,148 76,115 31,858 28,067 31,958 32,751 21.56%
-
Net Worth 240,822 205,759 135,029 43,740 41,310 41,310 38,799 35.52%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 10,155 9,645 - - 972 - - -
Div Payout % 44.96% 51.25% - - 41.43% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 240,822 205,759 135,029 43,740 41,310 41,310 38,799 35.52%
NOSH 677,038 643,000 643,000 243,000 243,000 243,000 242,500 18.64%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 17.59% 15.31% 13.79% 7.52% 7.71% 8.54% 2.32% -
ROE 9.38% 9.15% 9.02% 5.92% 5.68% 7.22% 2.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.97 19.12 13.73 14.18 12.52 14.38 13.83 5.40%
EPS 3.34 2.93 1.89 1.07 0.97 1.23 0.32 47.77%
DPS 1.50 1.50 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.3557 0.32 0.21 0.18 0.17 0.17 0.16 14.22%
Adjusted Per Share Value based on latest NOSH - 243,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 14.92 14.29 10.26 4.00 3.53 4.06 3.90 25.03%
EPS 2.62 2.19 1.41 0.30 0.27 0.35 0.09 75.30%
DPS 1.18 1.12 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.2798 0.2391 0.1569 0.0508 0.048 0.048 0.0451 35.51%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.85 0.725 0.56 0.40 0.135 0.12 0.095 -
P/RPS 9.75 3.79 4.08 2.82 1.08 0.83 0.69 55.42%
P/EPS 55.46 24.77 29.58 37.54 13.98 9.78 29.65 10.99%
EY 1.80 4.04 3.38 2.66 7.15 10.23 3.37 -9.91%
DY 0.81 2.07 0.00 0.00 2.96 0.00 0.00 -
P/NAPS 5.20 2.27 2.67 2.22 0.79 0.71 0.59 43.67%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 12/03/21 27/02/20 01/03/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 1.79 0.74 0.75 0.40 0.135 0.105 0.13 -
P/RPS 9.44 3.87 5.46 2.82 1.08 0.73 0.94 46.83%
P/EPS 53.66 25.28 39.62 37.54 13.98 8.55 40.57 4.76%
EY 1.86 3.96 2.52 2.66 7.15 11.69 2.46 -4.54%
DY 0.84 2.03 0.00 0.00 2.96 0.00 0.00 -
P/NAPS 5.03 2.31 3.57 2.22 0.79 0.62 0.81 35.53%

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