[SCOMNET] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.52%
YoY- 55.01%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 163,984 140,781 122,463 117,779 71,780 32,654 29,538 33.04%
PBT 45,529 32,048 25,456 21,819 12,758 2,433 3,475 53.51%
Tax -10,619 -7,377 -5,690 -5,540 -2,256 14 57 -
NP 34,910 24,671 19,766 16,279 10,502 2,447 3,532 46.46%
-
NP to SH 34,910 24,671 19,766 16,279 10,502 2,447 3,532 46.46%
-
Tax Rate 23.32% 23.02% 22.35% 25.39% 17.68% -0.58% -1.64% -
Total Cost 129,074 116,110 102,697 101,500 61,278 30,207 26,006 30.58%
-
Net Worth 327,492 298,940 226,197 199,330 128,600 43,740 41,310 41.18%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 15,233 11,326 9,985 9,645 - - 972 58.15%
Div Payout % 43.64% 45.91% 50.52% 59.25% - - 27.52% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 327,492 298,940 226,197 199,330 128,600 43,740 41,310 41.18%
NOSH 761,775 755,090 665,677 643,000 643,000 243,000 243,000 20.96%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 21.29% 17.52% 16.14% 13.82% 14.63% 7.49% 11.96% -
ROE 10.66% 8.25% 8.74% 8.17% 8.17% 5.59% 8.55% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 21.53 18.64 18.40 18.32 11.16 13.44 12.16 9.98%
EPS 4.58 3.27 2.97 2.53 1.63 1.01 1.45 21.11%
DPS 2.00 1.50 1.50 1.50 0.00 0.00 0.40 30.75%
NAPS 0.43 0.3959 0.3398 0.31 0.20 0.18 0.17 16.71%
Adjusted Per Share Value based on latest NOSH - 643,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 19.66 16.88 14.68 14.12 8.60 3.91 3.54 33.05%
EPS 4.18 2.96 2.37 1.95 1.26 0.29 0.42 46.63%
DPS 1.83 1.36 1.20 1.16 0.00 0.00 0.12 57.44%
NAPS 0.3926 0.3583 0.2711 0.2389 0.1542 0.0524 0.0495 41.19%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.66 1.77 2.00 0.815 0.70 0.165 0.12 -
P/RPS 7.71 9.49 10.87 4.45 6.27 1.23 0.99 40.76%
P/EPS 36.22 54.17 67.36 32.19 42.86 16.39 8.26 27.92%
EY 2.76 1.85 1.48 3.11 2.33 6.10 12.11 -21.83%
DY 1.20 0.85 0.75 1.84 0.00 0.00 3.33 -15.63%
P/NAPS 3.86 4.47 5.89 2.63 3.50 0.92 0.71 32.58%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 25/11/21 30/11/20 27/11/19 28/11/18 30/11/17 24/11/16 -
Price 1.79 1.96 2.06 0.79 0.725 0.33 0.125 -
P/RPS 8.31 10.51 11.20 4.31 6.49 2.46 1.03 41.59%
P/EPS 39.05 59.99 69.38 31.20 44.39 32.77 8.60 28.66%
EY 2.56 1.67 1.44 3.20 2.25 3.05 11.63 -22.28%
DY 1.12 0.77 0.73 1.90 0.00 0.00 3.20 -16.04%
P/NAPS 4.16 4.95 6.06 2.55 3.63 1.83 0.74 33.32%

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