Highlights

[SCOMNET] YoY Annualized Quarter 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 -     22.64%    YoY -     10.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 104,618 111,088 72,052 30,366 26,530 37,670 34,926 20.04%
  YoY % -5.82% 54.18% 137.28% 14.46% -29.57% 7.86% -
  Horiz. % 299.54% 318.07% 206.30% 86.94% 75.96% 107.86% 100.00%
PBT 27,278 23,790 13,098 2,734 2,416 2,862 1,270 66.65%
  YoY % 14.66% 81.63% 379.08% 13.16% -15.58% 125.35% -
  Horiz. % 2,147.87% 1,873.23% 1,031.34% 215.28% 190.24% 225.35% 100.00%
Tax -7,180 -5,642 -2,676 0 0 -92 60 -
  YoY % -27.26% -110.84% 0.00% 0.00% 0.00% -253.33% -
  Horiz. % -11,966.67% -9,403.33% -4,460.00% 0.00% 0.00% -153.33% 100.00%
NP 20,098 18,148 10,422 2,734 2,416 2,770 1,330 57.17%
  YoY % 10.74% 74.13% 281.20% 13.16% -12.78% 108.27% -
  Horiz. % 1,511.13% 1,364.51% 783.61% 205.56% 181.65% 208.27% 100.00%
NP to SH 20,098 18,148 10,422 2,734 2,416 2,770 1,330 57.17%
  YoY % 10.74% 74.13% 281.20% 13.16% -12.78% 108.27% -
  Horiz. % 1,511.13% 1,364.51% 783.61% 205.56% 181.65% 208.27% 100.00%
Tax Rate 26.32 % 23.72 % 20.43 % - % - % 3.21 % -4.72 % -
  YoY % 10.96% 16.10% 0.00% 0.00% 0.00% 168.01% -
  Horiz. % -557.63% -502.54% -432.84% 0.00% 0.00% -68.01% 100.00%
Total Cost 84,520 92,940 61,630 27,632 24,114 34,900 33,596 16.61%
  YoY % -9.06% 50.80% 123.04% 14.59% -30.91% 3.88% -
  Horiz. % 251.58% 276.64% 183.44% 82.25% 71.78% 103.88% 100.00%
Net Worth 215,790 192,900 128,600 43,740 41,310 38,879 38,879 33.03%
  YoY % 11.87% 50.00% 194.01% 5.88% 6.25% 0.00% -
  Horiz. % 555.02% 496.14% 330.76% 112.50% 106.25% 100.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 19,290 - - 1,944 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 992.28% 0.00% 0.00% 100.00% - -
Div Payout % - % 106.29 % - % - % 80.46 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.10% 0.00% 0.00% 100.00% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 215,790 192,900 128,600 43,740 41,310 38,879 38,879 33.03%
  YoY % 11.87% 50.00% 194.01% 5.88% 6.25% 0.00% -
  Horiz. % 555.02% 496.14% 330.76% 112.50% 106.25% 100.00% 100.00%
NOSH 643,000 643,000 643,000 243,000 243,000 243,000 243,000 17.59%
  YoY % 0.00% 0.00% 164.61% 0.00% 0.00% 0.00% -
  Horiz. % 264.61% 264.61% 264.61% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 19.21 % 16.34 % 14.46 % 9.00 % 9.11 % 7.35 % 3.81 % 30.92%
  YoY % 17.56% 13.00% 60.67% -1.21% 23.95% 92.91% -
  Horiz. % 504.20% 428.87% 379.53% 236.22% 239.11% 192.91% 100.00%
ROE 9.31 % 9.41 % 8.10 % 6.25 % 5.85 % 7.12 % 3.42 % 18.15%
  YoY % -1.06% 16.17% 29.60% 6.84% -17.84% 108.19% -
  Horiz. % 272.22% 275.15% 236.84% 182.75% 171.05% 208.19% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.27 17.28 11.21 12.50 10.92 15.50 14.37 2.09%
  YoY % -5.84% 54.15% -10.32% 14.47% -29.55% 7.86% -
  Horiz. % 113.22% 120.25% 78.01% 86.99% 75.99% 107.86% 100.00%
EPS 3.12 2.82 1.62 1.12 1.00 1.14 0.54 33.92%
  YoY % 10.64% 74.07% 44.64% 12.00% -12.28% 111.11% -
  Horiz. % 577.78% 522.22% 300.00% 207.41% 185.19% 211.11% 100.00%
DPS 0.00 3.00 0.00 0.00 0.80 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 375.00% 0.00% 0.00% 100.00% - -
NAPS 0.3356 0.3000 0.2000 0.1800 0.1700 0.1600 0.1600 13.13%
  YoY % 11.87% 50.00% 11.11% 5.88% 6.25% 0.00% -
  Horiz. % 209.75% 187.50% 125.00% 112.50% 106.25% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 676,640
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.46 16.42 10.65 4.49 3.92 5.57 5.16 20.05%
  YoY % -5.85% 54.18% 137.19% 14.54% -29.62% 7.95% -
  Horiz. % 299.61% 318.22% 206.40% 87.02% 75.97% 107.95% 100.00%
EPS 2.97 2.68 1.54 0.40 0.36 0.41 0.20 56.71%
  YoY % 10.82% 74.03% 285.00% 11.11% -12.20% 105.00% -
  Horiz. % 1,485.00% 1,340.00% 770.00% 200.00% 180.00% 205.00% 100.00%
DPS 0.00 2.85 0.00 0.00 0.29 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 982.76% 0.00% 0.00% 100.00% - -
NAPS 0.3189 0.2851 0.1901 0.0646 0.0611 0.0575 0.0575 33.01%
  YoY % 11.86% 49.97% 194.27% 5.73% 6.26% 0.00% -
  Horiz. % 554.61% 495.83% 330.61% 112.35% 106.26% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.1200 0.8350 0.3800 0.1650 0.1250 0.1150 0.1500 -
P/RPS 6.88 4.83 3.39 1.32 1.14 0.74 1.04 36.97%
  YoY % 42.44% 42.48% 156.82% 15.79% 54.05% -28.85% -
  Horiz. % 661.54% 464.42% 325.96% 126.92% 109.62% 71.15% 100.00%
P/EPS 35.83 29.58 23.44 14.67 12.57 10.09 27.41 4.56%
  YoY % 21.13% 26.19% 59.78% 16.71% 24.58% -63.19% -
  Horiz. % 130.72% 107.92% 85.52% 53.52% 45.86% 36.81% 100.00%
EY 2.79 3.38 4.27 6.82 7.95 9.91 3.65 -4.38%
  YoY % -17.46% -20.84% -37.39% -14.21% -19.78% 171.51% -
  Horiz. % 76.44% 92.60% 116.99% 186.85% 217.81% 271.51% 100.00%
DY 0.00 3.59 0.00 0.00 6.40 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 56.09% 0.00% 0.00% 100.00% - -
P/NAPS 3.34 2.78 1.90 0.92 0.74 0.72 0.94 23.51%
  YoY % 20.14% 46.32% 106.52% 24.32% 2.78% -23.40% -
  Horiz. % 355.32% 295.74% 202.13% 97.87% 78.72% 76.60% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 27/08/18 29/08/17 30/08/16 26/08/15 28/08/14 -
Price 1.8000 0.7500 0.5650 0.1650 0.1100 0.0900 0.1500 -
P/RPS 11.06 4.34 5.04 1.32 1.01 0.58 1.04 48.24%
  YoY % 154.84% -13.89% 281.82% 30.69% 74.14% -44.23% -
  Horiz. % 1,063.46% 417.31% 484.62% 126.92% 97.12% 55.77% 100.00%
P/EPS 57.59 26.57 34.86 14.67 11.06 7.90 27.41 13.16%
  YoY % 116.75% -23.78% 137.63% 32.64% 40.00% -71.18% -
  Horiz. % 210.11% 96.94% 127.18% 53.52% 40.35% 28.82% 100.00%
EY 1.74 3.76 2.87 6.82 9.04 12.67 3.65 -11.61%
  YoY % -53.72% 31.01% -57.92% -24.56% -28.65% 247.12% -
  Horiz. % 47.67% 103.01% 78.63% 186.85% 247.67% 347.12% 100.00%
DY 0.00 4.00 0.00 0.00 7.27 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 55.02% 0.00% 0.00% 100.00% - -
P/NAPS 5.36 2.50 2.83 0.92 0.65 0.56 0.94 33.63%
  YoY % 114.40% -11.66% 207.61% 41.54% 16.07% -40.43% -
  Horiz. % 570.21% 265.96% 301.06% 97.87% 69.15% 59.57% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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