[SCOMNET] YoY TTM 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- 9.96%
YoY- 18.98%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 159,720 143,847 137,830 126,146 101,451 37,959 32,250 30.54%
PBT 42,151 35,422 31,649 24,063 20,099 2,137 3,022 55.11%
Tax -9,532 -7,612 -8,275 -4,894 -5,184 526 14 -
NP 32,619 27,810 23,374 19,169 14,915 2,663 3,036 48.51%
-
NP to SH 32,619 27,810 23,374 19,169 14,915 2,663 3,036 48.51%
-
Tax Rate 22.61% 21.49% 26.15% 20.34% 25.79% -24.61% -0.46% -
Total Cost 127,101 116,037 114,456 106,977 86,536 35,296 29,214 27.75%
-
Net Worth 335,723 318,606 251,797 212,190 199,330 46,169 43,740 40.42%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 15,253 22,751 9,985 9,645 - - 972 58.19%
Div Payout % 46.76% 81.81% 42.72% 50.32% - - 32.02% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 335,723 318,606 251,797 212,190 199,330 46,169 43,740 40.42%
NOSH 763,244 761,771 678,376 643,000 643,000 243,000 243,000 21.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 20.42% 19.33% 16.96% 15.20% 14.70% 7.02% 9.41% -
ROE 9.72% 8.73% 9.28% 9.03% 7.48% 5.77% 6.94% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 20.93 18.89 20.12 19.62 15.78 15.62 13.27 7.88%
EPS 4.28 3.65 3.41 2.98 2.32 1.10 1.25 22.75%
DPS 2.00 2.99 1.46 1.50 0.00 0.00 0.40 30.75%
NAPS 0.44 0.4183 0.3676 0.33 0.31 0.19 0.18 16.05%
Adjusted Per Share Value based on latest NOSH - 761,771
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 19.38 17.46 16.73 15.31 12.31 4.61 3.91 30.55%
EPS 3.96 3.38 2.84 2.33 1.81 0.32 0.37 48.42%
DPS 1.85 2.76 1.21 1.17 0.00 0.00 0.12 57.72%
NAPS 0.4075 0.3867 0.3056 0.2575 0.2419 0.056 0.0531 40.42%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.41 1.34 1.62 0.50 0.79 0.34 0.155 -
P/RPS 6.74 7.10 8.05 2.55 5.01 2.18 1.17 33.87%
P/EPS 32.98 36.70 47.47 16.77 34.06 31.03 12.41 17.68%
EY 3.03 2.72 2.11 5.96 2.94 3.22 8.06 -15.03%
DY 1.42 2.23 0.90 3.00 0.00 0.00 2.58 -9.46%
P/NAPS 3.20 3.20 4.41 1.52 2.55 1.79 0.86 24.47%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 20/05/22 28/05/21 30/06/20 31/05/19 28/05/18 29/05/17 -
Price 1.28 1.30 1.76 1.12 0.95 0.37 0.155 -
P/RPS 6.11 6.88 8.75 5.71 6.02 2.37 1.17 31.70%
P/EPS 29.94 35.60 51.58 37.57 40.96 33.76 12.41 15.80%
EY 3.34 2.81 1.94 2.66 2.44 2.96 8.06 -13.64%
DY 1.56 2.30 0.83 1.34 0.00 0.00 2.58 -8.03%
P/NAPS 2.91 3.11 4.79 3.39 3.06 1.95 0.86 22.51%

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