[SCOMNET] QoQ Quarter Result on 31-Mar-2024 [#1]

Announcement Date
20-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 0.57%
YoY- 14.69%
Quarter Report
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 36,141 34,826 32,531 33,333 37,365 37,348 45,144 -13.76%
PBT 10,053 10,035 9,432 9,417 9,017 7,585 13,140 -16.33%
Tax -2,002 -2,030 -2,030 -2,117 -1,997 -1,492 -3,036 -24.22%
NP 8,051 8,005 7,402 7,300 7,020 6,093 10,104 -14.03%
-
NP to SH 8,051 8,005 7,402 7,300 7,020 6,093 10,104 -14.03%
-
Tax Rate 19.91% 20.23% 21.52% 22.48% 22.15% 19.67% 23.11% -
Total Cost 28,090 26,821 25,129 26,033 30,345 31,255 35,040 -13.69%
-
Net Worth 390,937 364,827 357,053 356,773 335,723 327,510 327,492 12.51%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 12,216 - 3,881 - 11,445 - 3,808 117.36%
Div Payout % 151.74% - 52.43% - 163.04% - 37.69% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 390,937 364,827 357,053 356,773 335,723 327,510 327,492 12.51%
NOSH 818,892 790,127 788,438 786,955 763,244 761,975 761,775 4.93%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 22.28% 22.99% 22.75% 21.90% 18.79% 16.31% 22.38% -
ROE 2.06% 2.19% 2.07% 2.05% 2.09% 1.86% 3.09% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.44 4.49 4.19 4.30 4.90 4.90 5.93 -17.53%
EPS 0.99 1.03 0.95 0.94 0.92 0.80 1.33 -17.85%
DPS 1.50 0.00 0.50 0.00 1.50 0.00 0.50 107.86%
NAPS 0.48 0.47 0.46 0.46 0.44 0.43 0.43 7.60%
Adjusted Per Share Value based on latest NOSH - 818,892
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.29 4.13 3.86 3.95 4.43 4.43 5.35 -13.67%
EPS 0.95 0.95 0.88 0.87 0.83 0.72 1.20 -14.40%
DPS 1.45 0.00 0.46 0.00 1.36 0.00 0.45 118.00%
NAPS 0.4636 0.4326 0.4234 0.4231 0.3981 0.3884 0.3883 12.53%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.21 1.22 1.32 1.24 1.41 1.57 1.66 -
P/RPS 27.27 27.19 31.50 28.85 28.79 32.02 28.01 -1.76%
P/EPS 122.41 118.30 138.42 131.74 153.25 196.26 125.13 -1.45%
EY 0.82 0.85 0.72 0.76 0.65 0.51 0.80 1.65%
DY 1.24 0.00 0.38 0.00 1.06 0.00 0.30 157.33%
P/NAPS 2.52 2.60 2.87 2.70 3.20 3.65 3.86 -24.72%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 20/05/24 28/02/24 22/11/23 22/08/23 29/05/23 21/02/23 22/11/22 -
Price 1.64 1.29 1.33 1.36 1.28 1.37 1.79 -
P/RPS 36.96 28.75 31.73 31.64 26.14 27.94 30.20 14.40%
P/EPS 165.91 125.09 139.47 144.49 139.12 171.26 134.93 14.75%
EY 0.60 0.80 0.72 0.69 0.72 0.58 0.74 -13.03%
DY 0.91 0.00 0.38 0.00 1.17 0.00 0.28 119.25%
P/NAPS 3.42 2.74 2.89 2.96 2.91 3.19 4.16 -12.23%

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