[SCOMNET] YoY 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- 29.32%
YoY- 35.66%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 32,531 45,144 32,117 37,758 35,029 25,056 8,567 24.89%
PBT 9,432 13,140 8,626 6,898 6,797 6,416 873 48.65%
Tax -2,030 -3,036 -1,630 -1,741 -1,612 -1,474 0 -
NP 7,402 10,104 6,996 5,157 5,185 4,942 873 42.77%
-
NP to SH 7,402 10,104 6,996 5,157 5,185 4,942 873 42.77%
-
Tax Rate 21.52% 23.11% 18.90% 25.24% 23.72% 22.97% 0.00% -
Total Cost 25,129 35,040 25,121 32,601 29,844 20,114 7,694 21.79%
-
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 3,881 3,808 11,326 9,985 - - - -
Div Payout % 52.43% 37.69% 161.90% 193.62% - - - -
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 22.75% 22.38% 21.78% 13.66% 14.80% 19.72% 10.19% -
ROE 2.07% 3.09% 2.34% 2.28% 2.60% 3.84% 2.00% -
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 4.19 5.93 4.25 5.67 5.45 3.90 3.53 2.89%
EPS 0.95 1.33 0.93 0.77 0.81 0.77 0.36 17.54%
DPS 0.50 0.50 1.50 1.50 0.00 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 3.78 5.25 3.73 4.39 4.07 2.91 1.00 24.79%
EPS 0.86 1.17 0.81 0.60 0.60 0.57 0.10 43.11%
DPS 0.45 0.44 1.32 1.16 0.00 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 31.50 28.01 41.61 35.26 14.96 17.96 4.68 37.38%
P/EPS 138.42 125.13 191.04 258.16 101.07 91.08 45.93 20.17%
EY 0.72 0.80 0.52 0.39 0.99 1.10 2.18 -16.85%
DY 0.38 0.30 0.85 0.75 0.00 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 31.73 30.20 46.08 35.61 14.50 18.61 9.36 22.55%
P/EPS 139.47 134.93 211.55 260.75 97.97 94.33 91.86 7.20%
EY 0.72 0.74 0.47 0.38 1.02 1.06 1.09 -6.67%
DY 0.38 0.28 0.77 0.74 0.00 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