[SCOMNET] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 3.26%
YoY- 23.43%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 153,190 150,957 146,422 119,734 107,806 55,291 32,331 29.58%
PBT 39,159 41,015 30,320 25,355 21,438 7,215 2,492 58.23%
Tax -8,642 -9,213 -7,488 -5,561 -5,402 -782 14 -
NP 30,517 31,802 22,832 19,794 16,036 6,433 2,506 51.65%
-
NP to SH 30,517 31,802 22,832 19,794 16,036 6,433 2,506 51.65%
-
Tax Rate 22.07% 22.46% 24.70% 21.93% 25.20% 10.84% -0.56% -
Total Cost 122,673 119,155 123,590 99,940 91,770 48,858 29,825 26.56%
-
Net Worth 356,773 327,505 281,549 215,790 192,900 128,600 43,740 41.85%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 15,253 22,751 9,985 - 9,645 - - -
Div Payout % 49.98% 71.54% 43.73% - 60.15% - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 356,773 327,505 281,549 215,790 192,900 128,600 43,740 41.85%
NOSH 786,955 761,774 722,476 643,000 643,000 643,000 243,000 21.62%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 19.92% 21.07% 15.59% 16.53% 14.87% 11.63% 7.75% -
ROE 8.55% 9.71% 8.11% 9.17% 8.31% 5.00% 5.73% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 19.75 19.82 20.27 18.62 16.77 8.60 13.30 6.80%
EPS 3.93 4.18 3.16 3.08 2.49 1.00 1.03 24.99%
DPS 2.00 3.00 1.38 0.00 1.50 0.00 0.00 -
NAPS 0.46 0.43 0.3897 0.3356 0.30 0.20 0.18 16.91%
Adjusted Per Share Value based on latest NOSH - 643,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 17.80 17.54 17.01 13.91 12.53 6.42 3.76 29.56%
EPS 3.55 3.70 2.65 2.30 1.86 0.75 0.29 51.78%
DPS 1.77 2.64 1.16 0.00 1.12 0.00 0.00 -
NAPS 0.4146 0.3806 0.3272 0.2507 0.2241 0.1494 0.0508 41.87%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.24 1.12 1.57 1.12 0.835 0.38 0.165 -
P/RPS 6.28 5.65 7.75 6.01 4.98 4.42 1.24 31.02%
P/EPS 31.51 26.82 49.68 36.38 33.48 37.98 16.00 11.95%
EY 3.17 3.73 2.01 2.75 2.99 2.63 6.25 -10.69%
DY 1.61 2.68 0.88 0.00 1.80 0.00 0.00 -
P/NAPS 2.70 2.60 4.03 3.34 2.78 1.90 0.92 19.64%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 27/08/21 27/08/20 29/08/19 27/08/18 29/08/17 -
Price 1.36 1.35 1.51 1.80 0.75 0.565 0.165 -
P/RPS 6.89 6.81 7.45 9.67 4.47 6.57 1.24 33.06%
P/EPS 34.56 32.33 47.78 58.47 30.07 56.47 16.00 13.68%
EY 2.89 3.09 2.09 1.71 3.33 1.77 6.25 -12.05%
DY 1.47 2.22 0.92 0.00 2.00 0.00 0.00 -
P/NAPS 2.96 3.14 3.87 5.36 2.50 2.83 0.92 21.49%

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