[SCOMNET] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 15.6%
YoY- 54.6%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 158,328 145,441 128,411 122,969 88,288 34,448 30,413 31.63%
PBT 42,867 32,379 30,453 23,611 16,092 2,034 2,332 62.41%
Tax -9,864 -7,088 -7,867 -4,792 -3,919 556 14 -
NP 33,003 25,291 22,586 18,819 12,173 2,590 2,346 55.34%
-
NP to SH 33,003 25,291 22,586 18,819 12,173 2,590 2,346 55.34%
-
Tax Rate 23.01% 21.89% 25.83% 20.30% 24.35% -27.34% -0.60% -
Total Cost 125,325 120,150 105,825 104,150 76,115 31,858 28,067 28.30%
-
Net Worth 327,510 311,366 240,822 205,759 135,029 43,740 41,310 41.18%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 15,233 11,326 9,985 9,645 - - 972 58.15%
Div Payout % 46.16% 44.78% 44.21% 51.25% - - 41.43% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 327,510 311,366 240,822 205,759 135,029 43,740 41,310 41.18%
NOSH 761,975 759,431 677,038 643,000 643,000 243,000 243,000 20.97%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 20.84% 17.39% 17.59% 15.30% 13.79% 7.52% 7.71% -
ROE 10.08% 8.12% 9.38% 9.15% 9.02% 5.92% 5.68% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 20.79 19.15 18.97 19.12 13.73 14.18 12.52 8.81%
EPS 4.33 3.33 3.34 2.93 1.89 1.07 0.97 28.30%
DPS 2.00 1.49 1.47 1.50 0.00 0.00 0.40 30.75%
NAPS 0.43 0.41 0.3557 0.32 0.21 0.18 0.17 16.71%
Adjusted Per Share Value based on latest NOSH - 643,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 18.40 16.90 14.92 14.29 10.26 4.00 3.53 31.65%
EPS 3.83 2.94 2.62 2.19 1.41 0.30 0.27 55.55%
DPS 1.77 1.32 1.16 1.12 0.00 0.00 0.11 58.85%
NAPS 0.3806 0.3618 0.2798 0.2391 0.1569 0.0508 0.048 41.18%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.57 2.01 1.85 0.725 0.56 0.40 0.135 -
P/RPS 7.55 10.50 9.75 3.79 4.08 2.82 1.08 38.25%
P/EPS 36.23 60.36 55.46 24.77 29.58 37.53 13.98 17.19%
EY 2.76 1.66 1.80 4.04 3.38 2.66 7.15 -14.66%
DY 1.27 0.74 0.80 2.07 0.00 0.00 2.96 -13.14%
P/NAPS 3.65 4.90 5.20 2.27 2.67 2.22 0.79 29.04%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 22/02/22 12/03/21 27/02/20 01/03/19 28/02/18 28/02/17 -
Price 1.37 1.52 1.79 0.74 0.75 0.40 0.135 -
P/RPS 6.59 7.94 9.44 3.87 5.46 2.82 1.08 35.16%
P/EPS 31.62 45.64 53.66 25.28 39.62 37.53 13.98 14.56%
EY 3.16 2.19 1.86 3.96 2.52 2.66 7.15 -12.71%
DY 1.46 0.98 0.82 2.03 0.00 0.00 2.96 -11.10%
P/NAPS 3.19 3.71 5.03 2.31 3.57 2.22 0.79 26.17%

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