[SCOMNET] QoQ Cumulative 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- 33.45%

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
Cumulative Result
Revenue	111,709	74,425	36,141	138,055	103,229	70,698	37,365	107.11%
YoY %	50.10%	105.93%	-73.82%	33.74%	46.01%	89.21%	-	-
Horiz. %	298.97%	199.18%	96.72%	369.48%	276.27%	189.21%	100.00%	-
PBT	28,441	20,831	10,053	37,901	27,866	18,434	9,017	114.62%
YoY %	36.53%	107.21%	-73.48%	36.01%	51.17%	104.44%	-	-
Horiz. %	315.42%	231.02%	111.49%	420.33%	309.04%	204.44%	100.00%	-
Tax	-6,476	-4,372	-2,002	-8,174	-6,144	-4,114	-1,997	118.61%
YoY %	-48.12%	-118.38%	75.51%	-33.04%	-49.34%	-106.01%	-	-
Horiz. %	324.29%	218.93%	100.25%	409.31%	307.66%	206.01%	100.00%	-
NP	21,965	16,459	8,051	29,727	21,722	14,320	7,020	113.48%
YoY %	33.45%	104.43%	-72.92%	36.85%	51.69%	103.99%	-	-
Horiz. %	312.89%	234.46%	114.69%	423.46%	309.43%	203.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,965	16,459	8,051	29,727	21,722	14,320	7,020	113.48%
YoY %	33.45%	104.43%	-72.92%	36.85%	51.69%	103.99%	-	-
Horiz. %	312.89%	234.46%	114.69%	423.46%	309.43%	203.99%	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	89,744	57,966	28,090	108,328	81,507	56,378	30,345	105.63%
YoY %	54.82%	106.36%	-74.07%	32.91%	44.57%	85.79%	-	-
Horiz. %	295.75%	191.02%	92.57%	356.99%	268.60%	185.79%	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	20,958	12,537	12,216	15,524	15,524	11,633	11,445	49.51%
YoY %	67.17%	2.63%	-21.31%	0.00%	33.45%	1.64%	-	-
Horiz. %	183.12%	109.54%	106.74%	135.64%	135.64%	101.64%	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	5.24%	3.86%	2.06%	8.15%	6.08%	4.01%	2.09%	-
YoY %	35.75%	87.38%	-74.72%	34.05%	51.62%	91.87%	-	-
Horiz. %	250.72%	184.69%	98.56%	389.95%	290.91%	191.87%	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	13.32	8.90	4.44	17.79	13.30	9.12	4.90	94.42%
YoY %	49.66%	100.45%	-75.04%	33.76%	45.83%	86.12%	-	-
Horiz. %	271.84%	181.63%	90.61%	363.06%	271.43%	186.12%	100.00%	-
EPS	2.62	1.97	0.99	3.83	2.80	1.85	0.92	100.53%
YoY %	32.99%	98.99%	-74.15%	36.79%	51.35%	101.09%	-	-
Horiz. %	284.78%	214.13%	107.61%	416.30%	304.35%	201.09%	100.00%	-
DPS	2.50	1.50	1.50	2.00	2.00	1.50	1.50	40.44%
YoY %	66.67%	0.00%	-25.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	166.67%	100.00%	100.00%	133.33%	133.33%	100.00%	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	13.39	8.92	4.33	16.55	12.37	8.47	4.48	107.07%
YoY %	50.11%	106.00%	-73.84%	33.79%	46.04%	89.06%	-	-
Horiz. %	298.88%	199.11%	96.65%	369.42%	276.12%	189.06%	100.00%	-
EPS	2.63	1.97	0.97	3.56	2.60	1.72	0.84	113.57%
YoY %	33.50%	103.09%	-72.75%	36.92%	51.16%	104.76%	-	-
Horiz. %	313.10%	234.52%	115.48%	423.81%	309.52%	204.76%	100.00%	-
DPS	2.51	1.50	1.46	1.86	1.86	1.39	1.37	49.56%
YoY %	67.33%	2.74%	-21.51%	0.00%	33.81%	1.46%	-	-
Horiz. %	183.21%	109.49%	106.57%	135.77%	135.77%	101.46%	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	10.21	16.62	27.27	6.86	9.93	13.60	28.79	-49.80%
YoY %	-38.57%	-39.05%	297.52%	-30.92%	-26.99%	-52.76%	-	-
Horiz. %	35.46%	57.73%	94.72%	23.83%	34.49%	47.24%	100.00%	-
P/EPS	51.91	75.16	122.41	31.86	47.17	67.16	153.25	-51.31%
YoY %	-30.93%	-38.60%	284.21%	-32.46%	-29.76%	-56.18%	-	-
Horiz. %	33.87%	49.04%	79.88%	20.79%	30.78%	43.82%	100.00%	-
EY	1.93	1.33	0.82	3.14	2.12	1.49	0.65	106.17%
YoY %	45.11%	62.20%	-73.89%	48.11%	42.28%	129.23%	-	-
Horiz. %	296.92%	204.62%	126.15%	483.08%	326.15%	229.23%	100.00%	-
DY	1.84	1.01	1.24	1.64	1.52	1.21	1.06	44.29%
YoY %	82.18%	-18.55%	-24.39%	7.89%	25.62%	14.15%	-	-
Horiz. %	173.58%	95.28%	116.98%	154.72%	143.40%	114.15%	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	9.16	14.04	36.96	7.25	10.00	14.92	26.14	-50.20%
YoY %	-34.76%	-62.01%	409.79%	-27.50%	-32.98%	-42.92%	-	-
Horiz. %	35.04%	53.71%	141.39%	27.74%	38.26%	57.08%	100.00%	-
P/EPS	46.56	63.48	165.91	33.68	47.53	73.66	139.12	-51.69%
YoY %	-26.65%	-61.74%	392.61%	-29.14%	-35.47%	-47.05%	-	-
Horiz. %	33.47%	45.63%	119.26%	24.21%	34.16%	52.95%	100.00%	-
EY	2.15	1.58	0.60	2.97	2.10	1.36	0.72	106.95%
YoY %	36.08%	163.33%	-79.80%	41.43%	54.41%	88.89%	-	-
Horiz. %	298.61%	219.44%	83.33%	412.50%	291.67%	188.89%	100.00%	-
DY	2.05	1.20	0.91	1.55	1.50	1.10	1.17	45.18%
YoY %	70.83%	31.87%	-41.29%	3.33%	36.36%	-5.98%	-	-
Horiz. %	175.21%	102.56%	77.78%	132.48%	128.21%	94.02%	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