Highlights

[SCOMNET] QoQ TTM Result on 2020-06-30 [#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


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 122,463 119,734 126,146 122,969 117,779 107,806 101,451 13.33%
  QoQ % 2.28% -5.08% 2.58% 4.41% 9.25% 6.26% -
  Horiz. % 120.71% 118.02% 124.34% 121.21% 116.09% 106.26% 100.00%
PBT 25,456 25,355 24,063 23,611 21,819 21,438 20,099 17.01%
  QoQ % 0.40% 5.37% 1.91% 8.21% 1.78% 6.66% -
  Horiz. % 126.65% 126.15% 119.72% 117.47% 108.56% 106.66% 100.00%
Tax -5,690 -5,561 -4,894 -4,792 -5,540 -5,402 -5,184 6.39%
  QoQ % -2.32% -13.63% -2.13% 13.50% -2.55% -4.21% -
  Horiz. % 109.76% 107.27% 94.41% 92.44% 106.87% 104.21% 100.00%
NP 19,766 19,794 19,169 18,819 16,279 16,036 14,915 20.59%
  QoQ % -0.14% 3.26% 1.86% 15.60% 1.52% 7.52% -
  Horiz. % 132.52% 132.71% 128.52% 126.17% 109.15% 107.52% 100.00%
NP to SH 19,766 19,794 19,169 18,819 16,279 16,036 14,915 20.59%
  QoQ % -0.14% 3.26% 1.86% 15.60% 1.52% 7.52% -
  Horiz. % 132.52% 132.71% 128.52% 126.17% 109.15% 107.52% 100.00%
Tax Rate 22.35 % 21.93 % 20.34 % 20.30 % 25.39 % 25.20 % 25.79 % -9.08%
  QoQ % 1.92% 7.82% 0.20% -20.05% 0.75% -2.29% -
  Horiz. % 86.66% 85.03% 78.87% 78.71% 98.45% 97.71% 100.00%
Total Cost 102,697 99,940 106,977 104,150 101,500 91,770 86,536 12.06%
  QoQ % 2.76% -6.58% 2.71% 2.61% 10.60% 6.05% -
  Horiz. % 118.68% 115.49% 123.62% 120.35% 117.29% 106.05% 100.00%
Net Worth 226,197 215,790 212,190 205,759 199,330 192,900 199,330 8.77%
  QoQ % 4.82% 1.70% 3.13% 3.23% 3.33% -3.23% -
  Horiz. % 113.48% 108.26% 106.45% 103.23% 100.00% 96.77% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 9,985 0 9,645 9,645 9,645 9,645 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.53% 0.00% 100.00% 100.00% 100.00% 100.00% -
Div Payout % 50.52 % - % 50.32 % 51.25 % 59.25 % 60.15 % - % -
  QoQ % 0.00% 0.00% -1.81% -13.50% -1.50% 0.00% -
  Horiz. % 83.99% 0.00% 83.66% 85.20% 98.50% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 226,197 215,790 212,190 205,759 199,330 192,900 199,330 8.77%
  QoQ % 4.82% 1.70% 3.13% 3.23% 3.33% -3.23% -
  Horiz. % 113.48% 108.26% 106.45% 103.23% 100.00% 96.77% 100.00%
NOSH 665,677 643,000 643,000 643,000 643,000 643,000 643,000 2.33%
  QoQ % 3.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.53% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 16.14 % 16.53 % 15.20 % 15.30 % 13.82 % 14.87 % 14.70 % 6.41%
  QoQ % -2.36% 8.75% -0.65% 10.71% -7.06% 1.16% -
  Horiz. % 109.80% 112.45% 103.40% 104.08% 94.01% 101.16% 100.00%
ROE 8.74 % 9.17 % 9.03 % 9.15 % 8.17 % 8.31 % 7.48 % 10.90%
  QoQ % -4.69% 1.55% -1.31% 12.00% -1.68% 11.10% -
  Horiz. % 116.84% 122.59% 120.72% 122.33% 109.22% 111.10% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.40 18.62 19.62 19.12 18.32 16.77 15.78 10.75%
  QoQ % -1.18% -5.10% 2.62% 4.37% 9.24% 6.27% -
  Horiz. % 116.60% 118.00% 124.33% 121.17% 116.10% 106.27% 100.00%
EPS 2.97 3.08 2.98 2.93 2.53 2.49 2.32 17.85%
  QoQ % -3.57% 3.36% 1.71% 15.81% 1.61% 7.33% -
  Horiz. % 128.02% 132.76% 128.45% 126.29% 109.05% 107.33% 100.00%
DPS 1.50 0.00 1.50 1.50 1.50 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.3398 0.3356 0.3300 0.3200 0.3100 0.3000 0.3100 6.29%
  QoQ % 1.25% 1.70% 3.13% 3.23% 3.33% -3.23% -
  Horiz. % 109.61% 108.26% 106.45% 103.23% 100.00% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 675,868
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.12 17.72 18.66 18.19 17.43 15.95 15.01 13.34%
  QoQ % 2.26% -5.04% 2.58% 4.36% 9.28% 6.26% -
  Horiz. % 120.72% 118.05% 124.32% 121.19% 116.12% 106.26% 100.00%
EPS 2.92 2.93 2.84 2.78 2.41 2.37 2.21 20.35%
  QoQ % -0.34% 3.17% 2.16% 15.35% 1.69% 7.24% -
  Horiz. % 132.13% 132.58% 128.51% 125.79% 109.05% 107.24% 100.00%
DPS 1.48 0.00 1.43 1.43 1.43 1.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.50% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.3347 0.3193 0.3140 0.3044 0.2949 0.2854 0.2949 8.78%
  QoQ % 4.82% 1.69% 3.15% 3.22% 3.33% -3.22% -
  Horiz. % 113.50% 108.27% 106.48% 103.22% 100.00% 96.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.0000 1.1200 0.5000 0.7250 0.8150 0.8350 0.7900 -
P/RPS 10.87 6.01 2.55 3.79 4.45 4.98 5.01 67.36%
  QoQ % 80.87% 135.69% -32.72% -14.83% -10.64% -0.60% -
  Horiz. % 216.97% 119.96% 50.90% 75.65% 88.82% 99.40% 100.00%
P/EPS 67.36 36.38 16.77 24.77 32.19 33.48 34.06 57.36%
  QoQ % 85.16% 116.94% -32.30% -23.05% -3.85% -1.70% -
  Horiz. % 197.77% 106.81% 49.24% 72.72% 94.51% 98.30% 100.00%
EY 1.48 2.75 5.96 4.04 3.11 2.99 2.94 -36.64%
  QoQ % -46.18% -53.86% 47.52% 29.90% 4.01% 1.70% -
  Horiz. % 50.34% 93.54% 202.72% 137.41% 105.78% 101.70% 100.00%
DY 0.75 0.00 3.00 2.07 1.84 1.80 0.00 -
  QoQ % 0.00% 0.00% 44.93% 12.50% 2.22% 0.00% -
  Horiz. % 41.67% 0.00% 166.67% 115.00% 102.22% 100.00% -
P/NAPS 5.89 3.34 1.52 2.27 2.63 2.78 2.55 74.47%
  QoQ % 76.35% 119.74% -33.04% -13.69% -5.40% 9.02% -
  Horiz. % 230.98% 130.98% 59.61% 89.02% 103.14% 109.02% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 30/06/20 27/02/20 27/11/19 29/08/19 31/05/19 -
Price 2.0100 1.8000 1.1200 0.7400 0.7900 0.7500 0.9500 -
P/RPS 10.93 9.67 5.71 3.87 4.31 4.47 6.02 48.67%
  QoQ % 13.03% 69.35% 47.55% -10.21% -3.58% -25.75% -
  Horiz. % 181.56% 160.63% 94.85% 64.29% 71.59% 74.25% 100.00%
P/EPS 67.69 58.47 37.57 25.28 31.20 30.07 40.96 39.65%
  QoQ % 15.77% 55.63% 48.62% -18.97% 3.76% -26.59% -
  Horiz. % 165.26% 142.75% 91.72% 61.72% 76.17% 73.41% 100.00%
EY 1.48 1.71 2.66 3.96 3.20 3.33 2.44 -28.28%
  QoQ % -13.45% -35.71% -32.83% 23.75% -3.90% 36.48% -
  Horiz. % 60.66% 70.08% 109.02% 162.30% 131.15% 136.48% 100.00%
DY 0.75 0.00 1.34 2.03 1.90 2.00 0.00 -
  QoQ % 0.00% 0.00% -33.99% 6.84% -5.00% 0.00% -
  Horiz. % 37.50% 0.00% 67.00% 101.50% 95.00% 100.00% -
P/NAPS 5.92 5.36 3.39 2.31 2.55 2.50 3.06 55.08%
  QoQ % 10.45% 58.11% 46.75% -9.41% 2.00% -18.30% -
  Horiz. % 193.46% 175.16% 110.78% 75.49% 83.33% 81.70% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

390  282  640  1152 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.125+0.01 
 BINTAI 0.84+0.045 
 VIVOCOM 1.13+0.12 
 KANGER 0.1850.00 
 BIOHLDG 0.3150.00 
 ASB 0.17+0.005 
 SOLUTN 1.30+0.03 
 TDM 0.29+0.025 
 KNM 0.205+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS