[SCOMNET] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 9.96%
YoY- 18.98%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 136,831 159,720 143,847 137,830 126,146 101,451 37,959 23.80%
PBT 38,937 42,151 35,422 31,649 24,063 20,099 2,137 62.14%
Tax -8,179 -9,532 -7,612 -8,275 -4,894 -5,184 526 -
NP 30,758 32,619 27,810 23,374 19,169 14,915 2,663 50.29%
-
NP to SH 30,758 32,619 27,810 23,374 19,169 14,915 2,663 50.29%
-
Tax Rate 21.01% 22.61% 21.49% 26.15% 20.34% 25.79% -24.61% -
Total Cost 106,073 127,101 116,037 114,456 106,977 86,536 35,296 20.10%
-
Net Worth 390,937 335,723 318,606 251,797 212,190 199,330 46,169 42.72%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 16,097 15,253 22,751 9,985 9,645 - - -
Div Payout % 52.34% 46.76% 81.81% 42.72% 50.32% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 390,937 335,723 318,606 251,797 212,190 199,330 46,169 42.72%
NOSH 818,892 763,244 761,771 678,376 643,000 643,000 243,000 22.42%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 22.48% 20.42% 19.33% 16.96% 15.20% 14.70% 7.02% -
ROE 7.87% 9.72% 8.73% 9.28% 9.03% 7.48% 5.77% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 16.80 20.93 18.89 20.12 19.62 15.78 15.62 1.22%
EPS 3.78 4.28 3.65 3.41 2.98 2.32 1.10 22.81%
DPS 1.98 2.00 2.99 1.46 1.50 0.00 0.00 -
NAPS 0.48 0.44 0.4183 0.3676 0.33 0.31 0.19 16.68%
Adjusted Per Share Value based on latest NOSH - 761,771
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.90 18.56 16.71 16.02 14.66 11.79 4.41 23.80%
EPS 3.57 3.79 3.23 2.72 2.23 1.73 0.31 50.21%
DPS 1.87 1.77 2.64 1.16 1.12 0.00 0.00 -
NAPS 0.4543 0.3901 0.3702 0.2926 0.2466 0.2316 0.0536 42.74%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.21 1.41 1.34 1.62 0.50 0.79 0.34 -
P/RPS 7.20 6.74 7.10 8.05 2.55 5.01 2.18 22.01%
P/EPS 32.04 32.98 36.70 47.47 16.77 34.06 31.03 0.53%
EY 3.12 3.03 2.72 2.11 5.96 2.94 3.22 -0.52%
DY 1.63 1.42 2.23 0.90 3.00 0.00 0.00 -
P/NAPS 2.52 3.20 3.20 4.41 1.52 2.55 1.79 5.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 29/05/23 20/05/22 28/05/21 30/06/20 31/05/19 28/05/18 -
Price 1.64 1.28 1.30 1.76 1.12 0.95 0.37 -
P/RPS 9.76 6.11 6.88 8.75 5.71 6.02 2.37 26.57%
P/EPS 43.43 29.94 35.60 51.58 37.57 40.96 33.76 4.28%
EY 2.30 3.34 2.81 1.94 2.66 2.44 2.96 -4.11%
DY 1.21 1.56 2.30 0.83 1.34 0.00 0.00 -
P/NAPS 3.42 2.91 3.11 4.79 3.39 3.06 1.95 9.80%

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