[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 37,284 32,531 45,144 32,117 37,758 35,029 25,056 6.84%
PBT 7,610 9,432 13,140 8,626 6,898 6,797 6,416 2.88%
Tax -2,104 -2,030 -3,036 -1,630 -1,741 -1,612 -1,474 6.10%
NP 5,506 7,402 10,104 6,996 5,157 5,185 4,942 1.81%
-
NP to SH 5,506 7,402 10,104 6,996 5,157 5,185 4,942 1.81%
-
Tax Rate 27.65% 21.52% 23.11% 18.90% 25.24% 23.72% 22.97% -
Total Cost 31,778 25,129 35,040 25,121 32,601 29,844 20,114 7.91%
-
Net Worth 417,121 357,053 327,492 298,940 226,197 199,330 128,600 21.64%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 8,342 3,881 3,808 11,326 9,985 - - -
Div Payout % 151.52% 52.43% 37.69% 161.90% 193.62% - - -
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 417,121 357,053 327,492 298,940 226,197 199,330 128,600 21.64%
NOSH 834,242 788,438 761,775 755,090 665,677 643,000 643,000 4.43%
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 14.77% 22.75% 22.38% 21.78% 13.66% 14.80% 19.72% -
ROE 1.32% 2.07% 3.09% 2.34% 2.28% 2.60% 3.84% -
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 4.47 4.19 5.93 4.25 5.67 5.45 3.90 2.29%
EPS 0.66 0.95 1.33 0.93 0.77 0.81 0.77 -2.53%
DPS 1.00 0.50 0.50 1.50 1.50 0.00 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 4.47 3.90 5.41 3.85 4.53 4.20 3.00 6.86%
EPS 0.66 0.89 1.21 0.84 0.62 0.62 0.59 1.88%
DPS 1.00 0.47 0.46 1.36 1.20 0.00 0.00 -
NAPS 0.50 0.428 0.3926 0.3583 0.2711 0.2389 0.1542 21.63%
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 30.43 31.50 28.01 41.61 35.26 14.96 17.96 9.17%
P/EPS 206.06 138.42 125.13 191.04 258.16 101.07 91.08 14.56%
EY 0.49 0.72 0.80 0.52 0.39 0.99 1.10 -12.59%
DY 0.74 0.38 0.30 0.85 0.75 0.00 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 27.30 31.73 30.20 46.08 35.61 14.50 18.61 6.58%
P/EPS 184.85 139.47 134.93 211.55 260.75 97.97 94.33 11.85%
EY 0.54 0.72 0.74 0.47 0.38 1.02 1.06 -10.62%
DY 0.82 0.38 0.28 0.77 0.74 0.00 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