[SCOMNET] QoQ Annualized Quarter 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- 17.11%
YoY- 51.57%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 158,328 161,306 151,672 143,892 145,441 136,582 140,640 8.19%
PBT 42,867 47,042 44,284 38,932 32,378 29,508 27,010 35.94%
Tax -9,864 -11,162 -10,672 -9,316 -7,088 -6,454 -6,422 33.01%
NP 33,003 35,880 33,612 29,616 25,290 23,053 20,588 36.85%
-
NP to SH 33,003 35,880 33,612 29,616 25,290 23,053 20,588 36.85%
-
Tax Rate 23.01% 23.73% 24.10% 23.93% 21.89% 21.87% 23.78% -
Total Cost 125,325 125,426 118,060 114,276 120,151 113,529 120,052 2.89%
-
Net Worth 327,510 327,492 327,505 318,606 311,366 298,940 281,549 10.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 15,233 20,309 22,849 45,700 11,391 15,101 - -
Div Payout % 46.16% 56.60% 67.98% 154.31% 45.04% 65.51% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 327,510 327,492 327,505 318,606 311,366 298,940 281,549 10.57%
NOSH 761,975 761,775 761,774 761,771 759,431 755,090 722,476 3.60%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 20.84% 22.24% 22.16% 20.58% 17.39% 16.88% 14.64% -
ROE 10.08% 10.96% 10.26% 9.30% 8.12% 7.71% 7.31% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.79 21.18 19.91 18.89 19.15 18.09 19.47 4.45%
EPS 4.33 4.71 4.42 3.88 3.33 3.05 2.84 32.36%
DPS 2.00 2.67 3.00 6.00 1.50 2.00 0.00 -
NAPS 0.43 0.43 0.43 0.4183 0.41 0.3959 0.3897 6.76%
Adjusted Per Share Value based on latest NOSH - 761,771
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.22 19.58 18.41 17.46 17.65 16.58 17.07 8.20%
EPS 4.01 4.35 4.08 3.59 3.07 2.80 2.50 36.90%
DPS 1.85 2.46 2.77 5.55 1.38 1.83 0.00 -
NAPS 0.3975 0.3975 0.3975 0.3867 0.3779 0.3628 0.3417 10.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.57 1.66 1.12 1.34 2.01 1.77 1.57 -
P/RPS 7.55 7.84 5.62 7.09 10.50 9.79 8.07 -4.33%
P/EPS 36.23 35.24 25.38 34.46 60.36 57.97 55.09 -24.31%
EY 2.76 2.84 3.94 2.90 1.66 1.72 1.82 31.89%
DY 1.27 1.61 2.68 4.48 0.75 1.13 0.00 -
P/NAPS 3.65 3.86 2.60 3.20 4.90 4.47 4.03 -6.37%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 23/08/22 20/05/22 22/02/22 25/11/21 27/08/21 -
Price 1.37 1.79 1.35 1.30 1.52 1.96 1.51 -
P/RPS 6.59 8.45 6.78 6.88 7.94 10.84 7.76 -10.29%
P/EPS 31.62 38.00 30.59 33.43 45.64 64.20 52.99 -29.05%
EY 3.16 2.63 3.27 2.99 2.19 1.56 1.89 40.73%
DY 1.46 1.49 2.22 4.62 0.99 1.02 0.00 -
P/NAPS 3.19 4.16 3.14 3.11 3.71 4.95 3.87 -12.05%

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