[SCOMNET] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.82%
YoY- -12.29%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 137,830 126,146 101,451 37,959 32,250 31,055 38,177 23.83%
PBT 31,649 24,063 20,099 2,137 3,022 2,921 694 88.90%
Tax -8,275 -4,894 -5,184 526 14 11 -12 196.93%
NP 23,374 19,169 14,915 2,663 3,036 2,932 682 80.13%
-
NP to SH 23,374 19,169 14,915 2,663 3,036 2,932 682 80.13%
-
Tax Rate 26.15% 20.34% 25.79% -24.61% -0.46% -0.38% 1.73% -
Total Cost 114,456 106,977 86,536 35,296 29,214 28,123 37,495 20.42%
-
Net Worth 251,797 212,190 199,330 46,169 43,740 41,310 38,879 36.48%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 9,985 9,645 - - 972 - - -
Div Payout % 42.72% 50.32% - - 32.02% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 251,797 212,190 199,330 46,169 43,740 41,310 38,879 36.48%
NOSH 678,376 643,000 643,000 243,000 243,000 243,000 243,000 18.64%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 16.96% 15.20% 14.70% 7.02% 9.41% 9.44% 1.79% -
ROE 9.28% 9.03% 7.48% 5.77% 6.94% 7.10% 1.75% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 20.12 19.62 15.78 15.62 13.27 12.78 15.71 4.20%
EPS 3.41 2.98 2.32 1.10 1.25 1.21 0.28 51.62%
DPS 1.46 1.50 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.3676 0.33 0.31 0.19 0.18 0.17 0.16 14.85%
Adjusted Per Share Value based on latest NOSH - 243,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.52 15.12 12.16 4.55 3.87 3.72 4.58 23.81%
EPS 2.80 2.30 1.79 0.32 0.36 0.35 0.08 80.76%
DPS 1.20 1.16 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.3018 0.2544 0.2389 0.0553 0.0524 0.0495 0.0466 36.48%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.62 0.50 0.79 0.34 0.155 0.12 0.14 -
P/RPS 8.05 2.55 5.01 2.18 1.17 0.94 0.89 44.29%
P/EPS 47.47 16.77 34.06 31.03 12.41 9.95 49.88 -0.82%
EY 2.11 5.96 2.94 3.22 8.06 10.05 2.00 0.89%
DY 0.90 3.00 0.00 0.00 2.58 0.00 0.00 -
P/NAPS 4.41 1.52 2.55 1.79 0.86 0.71 0.88 30.78%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 30/06/20 31/05/19 28/05/18 29/05/17 31/05/16 29/05/15 -
Price 1.76 1.12 0.95 0.37 0.155 0.13 0.125 -
P/RPS 8.75 5.71 6.02 2.37 1.17 1.02 0.80 48.93%
P/EPS 51.58 37.57 40.96 33.76 12.41 10.77 44.54 2.47%
EY 1.94 2.66 2.44 2.96 8.06 9.28 2.25 -2.43%
DY 0.83 1.34 0.00 0.00 2.58 0.00 0.00 -
P/NAPS 4.79 3.39 3.06 1.95 0.86 0.76 0.78 35.28%

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