[SCOMNET] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 36.85%
YoY- -9.93%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 138,055 103,229 70,698 37,365 158,328 120,980 75,836 48.92%
PBT 37,901 27,866 18,434 9,017 42,867 35,282 22,142 42.95%
Tax -8,174 -6,144 -4,114 -1,997 -9,864 -8,372 -5,336 32.78%
NP 29,727 21,722 14,320 7,020 33,003 26,910 16,806 46.10%
-
NP to SH 29,727 21,722 14,320 7,020 33,003 26,910 16,806 46.10%
-
Tax Rate 21.57% 22.05% 22.32% 22.15% 23.01% 23.73% 24.10% -
Total Cost 108,328 81,507 56,378 30,345 125,325 94,070 59,030 49.72%
-
Net Worth 364,827 357,053 356,773 335,723 327,510 327,492 327,505 7.43%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 15,524 15,524 11,633 11,445 15,233 15,232 11,424 22.61%
Div Payout % 52.22% 71.47% 81.24% 163.04% 46.16% 56.60% 67.98% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 364,827 357,053 356,773 335,723 327,510 327,492 327,505 7.43%
NOSH 790,127 788,438 786,955 763,244 761,975 761,775 761,774 2.45%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 21.53% 21.04% 20.26% 18.79% 20.84% 22.24% 22.16% -
ROE 8.15% 6.08% 4.01% 2.09% 10.08% 8.22% 5.13% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 17.79 13.30 9.12 4.90 20.79 15.88 9.96 47.05%
EPS 3.83 2.80 1.85 0.92 4.33 3.53 2.21 44.13%
DPS 2.00 2.00 1.50 1.50 2.00 2.00 1.50 21.07%
NAPS 0.47 0.46 0.46 0.44 0.43 0.43 0.43 6.09%
Adjusted Per Share Value based on latest NOSH - 790,127
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 16.71 12.49 8.56 4.52 19.16 14.64 9.18 48.91%
EPS 3.60 2.63 1.73 0.85 3.99 3.26 2.03 46.35%
DPS 1.88 1.88 1.41 1.39 1.84 1.84 1.38 22.82%
NAPS 0.4416 0.4322 0.4318 0.4064 0.3964 0.3964 0.3964 7.44%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.22 1.32 1.24 1.41 1.57 1.66 1.12 -
P/RPS 6.86 9.93 13.60 28.79 7.55 10.45 11.25 -28.02%
P/EPS 31.86 47.17 67.16 153.25 36.23 46.98 50.76 -26.63%
EY 3.14 2.12 1.49 0.65 2.76 2.13 1.97 36.33%
DY 1.64 1.52 1.21 1.06 1.27 1.20 1.34 14.37%
P/NAPS 2.60 2.87 2.70 3.20 3.65 3.86 2.60 0.00%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 22/11/23 22/08/23 29/05/23 21/02/23 22/11/22 23/08/22 -
Price 1.29 1.33 1.36 1.28 1.37 1.79 1.35 -
P/RPS 7.25 10.00 14.92 26.14 6.59 11.27 13.56 -34.05%
P/EPS 33.68 47.53 73.66 139.12 31.62 50.66 61.18 -32.75%
EY 2.97 2.10 1.36 0.72 3.16 1.97 1.63 49.01%
DY 1.55 1.50 1.10 1.17 1.46 1.12 1.11 24.85%
P/NAPS 2.74 2.89 2.96 2.91 3.19 4.16 3.14 -8.66%

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