[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock

[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD

Announcement Date

26-Nov-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Sep-2024 [#3]

Profit Trend

QoQ- -11.03%

YoY- 1.12%

Quarter Report

SCOMNET's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Annualized Quarter Result
Revenue	148,945	148,850	144,564	138,055	137,638	141,396	149,460	-0.22%
YoY %	0.06%	2.96%	4.71%	0.30%	-2.66%	-5.40%	-	-
Horiz. %	99.66%	99.59%	96.72%	92.37%	92.09%	94.60%	100.00%	-
PBT	37,921	41,662	40,212	37,901	37,154	36,868	36,068	3.38%
YoY %	-8.98%	3.61%	6.10%	2.01%	0.78%	2.22%	-	-
Horiz. %	105.14%	115.51%	111.49%	105.08%	103.01%	102.22%	100.00%	-
Tax	-8,634	-8,744	-8,008	-8,174	-8,192	-8,228	-7,988	5.30%
YoY %	1.26%	-9.19%	2.03%	0.22%	0.44%	-3.00%	-	-
Horiz. %	108.09%	109.46%	100.25%	102.33%	102.55%	103.00%	100.00%	-
NP	29,286	32,918	32,204	29,727	28,962	28,640	28,080	2.83%
YoY %	-11.03%	2.22%	8.33%	2.64%	1.12%	1.99%	-	-
Horiz. %	104.29%	117.23%	114.69%	105.87%	103.14%	101.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,286	32,918	32,204	29,727	28,962	28,640	28,080	2.83%
YoY %	-11.03%	2.22%	8.33%	2.64%	1.12%	1.99%	-	-
Horiz. %	104.29%	117.23%	114.69%	105.87%	103.14%	101.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.77%	20.99%	19.91%	21.57%	22.05%	22.32%	22.15%	-
YoY %	8.48%	5.42%	-7.70%	-2.18%	-1.21%	0.77%	-	-
Horiz. %	102.80%	94.76%	89.89%	97.38%	99.55%	100.77%	100.00%	-
Total Cost	119,658	115,932	112,360	108,328	108,676	112,756	121,380	-0.94%
YoY %	3.21%	3.18%	3.72%	-0.32%	-3.62%	-7.10%	-	-
Horiz. %	98.58%	95.51%	92.57%	89.25%	89.53%	92.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	419,179	426,284	390,937	364,827	357,053	356,773	335,723	15.90%
YoY %	-1.67%	9.04%	7.16%	2.18%	0.08%	6.27%	-	-
Horiz. %	124.86%	126.97%	116.45%	108.67%	106.35%	106.27%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	27,945	25,075	48,867	15,524	20,698	23,267	45,780	-27.97%
YoY %	11.45%	-48.69%	214.78%	-25.00%	-11.04%	-49.18%	-	-
Horiz. %	61.04%	54.77%	106.74%	33.91%	45.21%	50.82%	100.00%	-
Div Payout %	95.42%	76.18%	151.74%	52.22%	71.47%	81.24%	163.04%	-
YoY %	25.26%	-49.80%	190.58%	-26.93%	-12.03%	-50.17%	-	-
Horiz. %	58.53%	46.72%	93.07%	32.03%	43.84%	49.83%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	419,179	426,284	390,937	364,827	357,053	356,773	335,723	15.90%
YoY %	-1.67%	9.04%	7.16%	2.18%	0.08%	6.27%	-	-
Horiz. %	124.86%	126.97%	116.45%	108.67%	106.35%	106.27%	100.00%	-
NOSH	838,358	857,328	818,892	790,127	788,438	786,955	763,244	6.43%
YoY %	-2.21%	4.69%	3.64%	0.21%	0.19%	3.11%	-	-
Horiz. %	109.84%	112.33%	107.29%	103.52%	103.30%	103.11%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	19.66%	22.11%	22.28%	21.53%	21.04%	20.26%	18.79%	-
YoY %	-11.08%	-0.76%	3.48%	2.33%	3.85%	7.82%	-	-
Horiz. %	104.63%	117.67%	118.57%	114.58%	111.97%	107.82%	100.00%	-
ROE	6.99%	7.72%	8.24%	8.15%	8.11%	8.03%	8.36%	-
YoY %	-9.46%	-6.31%	1.10%	0.49%	1.00%	-3.95%	-	-
Horiz. %	83.61%	92.34%	98.56%	97.49%	97.01%	96.05%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	17.77	17.81	17.75	17.79	17.73	18.23	19.59	-6.27%
YoY %	-0.22%	0.34%	-0.22%	0.34%	-2.74%	-6.94%	-	-
Horiz. %	90.71%	90.91%	90.61%	90.81%	90.51%	93.06%	100.00%	-
EPS	3.49	3.94	3.96	3.83	3.73	3.70	3.68	-3.46%
YoY %	-11.42%	-0.51%	3.39%	2.68%	0.81%	0.54%	-	-
Horiz. %	94.84%	107.07%	107.61%	104.08%	101.36%	100.54%	100.00%	-
DPS	3.33	3.00	6.00	2.00	2.67	3.00	6.00	-32.39%
YoY %	11.00%	-50.00%	200.00%	-25.09%	-11.00%	-50.00%	-	-
Horiz. %	55.50%	50.00%	100.00%	33.33%	44.50%	50.00%	100.00%	-
NAPS	0.50	0.51	0.48	0.47	0.46	0.46	0.44	8.87%
YoY %	-1.96%	6.25%	2.13%	2.17%	0.00%	4.55%	-	-
Horiz. %	113.64%	115.91%	109.09%	106.82%	104.55%	104.55%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 834,242
RPS	17.85	17.84	17.33	16.55	16.50	16.95	17.92	-0.25%
YoY %	0.06%	2.94%	4.71%	0.30%	-2.65%	-5.41%	-	-
Horiz. %	99.61%	99.55%	96.71%	92.35%	92.08%	94.59%	100.00%	-
EPS	3.51	3.95	3.86	3.56	3.47	3.43	3.37	2.74%
YoY %	-11.14%	2.33%	8.43%	2.59%	1.17%	1.78%	-	-
Horiz. %	104.15%	117.21%	114.54%	105.64%	102.97%	101.78%	100.00%	-
DPS	3.35	3.01	5.86	1.86	2.48	2.79	5.49	-27.99%
YoY %	11.30%	-48.63%	215.05%	-25.00%	-11.11%	-49.18%	-	-
Horiz. %	61.02%	54.83%	106.74%	33.88%	45.17%	50.82%	100.00%	-
NAPS	0.5025	0.511	0.4686	0.4373	0.428	0.4277	0.4024	15.91%
YoY %	-1.66%	9.05%	7.16%	2.17%	0.07%	6.29%	-	-
Horiz. %	124.88%	126.99%	116.45%	108.67%	106.36%	106.29%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	1.36	1.48	1.21	1.22	1.32	1.24	1.41	-
P/RPS	7.65	8.31	6.82	6.86	7.44	6.80	7.20	4.11%
YoY %	-7.94%	21.85%	-0.58%	-7.80%	9.41%	-5.56%	-	-
Horiz. %	106.25%	115.42%	94.72%	95.28%	103.33%	94.44%	100.00%	-
P/EPS	38.93	37.58	30.60	31.86	35.38	33.58	38.31	1.07%
YoY %	3.59%	22.81%	-3.95%	-9.95%	5.36%	-12.35%	-	-
Horiz. %	101.62%	98.09%	79.87%	83.16%	92.35%	87.65%	100.00%	-
EY	2.57	2.66	3.27	3.14	2.83	2.98	2.61	-1.02%
YoY %	-3.38%	-18.65%	4.14%	10.95%	-5.03%	14.18%	-	-
Horiz. %	98.47%	101.92%	125.29%	120.31%	108.43%	114.18%	100.00%	-
DY	2.45	2.03	4.96	1.64	2.02	2.42	4.26	-30.77%
YoY %	20.69%	-59.07%	202.44%	-18.81%	-16.53%	-43.19%	-	-
Horiz. %	57.51%	47.65%	116.43%	38.50%	47.42%	56.81%	100.00%	-
P/NAPS	2.72	2.90	2.52	2.60	2.87	2.70	3.20	-10.24%
YoY %	-6.21%	15.08%	-3.08%	-9.41%	6.30%	-15.62%	-	-
Horiz. %	85.00%	90.62%	78.75%	81.25%	89.69%	84.38%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	26/11/24	27/08/24	20/05/24	28/02/24	22/11/23	22/08/23	29/05/23	-
Price	1.22	1.25	1.64	1.29	1.33	1.36	1.28	-
P/RPS	6.87	7.02	9.24	7.25	7.50	7.46	6.53	3.43%
YoY %	-2.14%	-24.03%	27.45%	-3.33%	0.54%	14.24%	-	-
Horiz. %	105.21%	107.50%	141.50%	111.03%	114.85%	114.24%	100.00%	-
P/EPS	34.92	31.74	41.48	33.68	35.64	36.83	34.78	0.26%
YoY %	10.02%	-23.48%	23.16%	-5.50%	-3.23%	5.89%	-	-
Horiz. %	100.40%	91.26%	119.26%	96.84%	102.47%	105.89%	100.00%	-
EY	2.86	3.15	2.41	2.97	2.81	2.72	2.88	-0.46%
YoY %	-9.21%	30.71%	-18.86%	5.69%	3.31%	-5.56%	-	-
Horiz. %	99.31%	109.38%	83.68%	103.12%	97.57%	94.44%	100.00%	-
DY	2.73	2.40	3.66	1.55	2.01	2.21	4.69	-30.21%
YoY %	13.75%	-34.43%	136.13%	-22.89%	-9.05%	-52.88%	-	-
Horiz. %	58.21%	51.17%	78.04%	33.05%	42.86%	47.12%	100.00%	-
P/NAPS	2.44	2.45	3.42	2.74	2.89	2.96	2.91	-11.05%
YoY %	-0.41%	-28.36%	24.82%	-5.19%	-2.36%	1.72%	-	-
Horiz. %	83.85%	84.19%	117.53%	94.16%	99.31%	101.72%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos