[SMISCOR] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -24.93%
YoY- 981.57%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 158,020 155,920 167,392 154,540 150,260 143,194 141,908 7.42%
PBT 4,176 3,714 6,036 22,905 29,414 6,594 8,124 -35.80%
Tax -400 -170 0 -2,835 -2,149 -158 -340 11.43%
NP 3,776 3,544 6,036 20,070 27,265 6,436 7,784 -38.23%
-
NP to SH 1,801 1,990 4,272 19,086 25,422 4,256 5,704 -53.59%
-
Tax Rate 9.58% 4.58% 0.00% 12.38% 7.31% 2.40% 4.19% -
Total Cost 154,244 152,376 161,356 134,470 122,994 136,758 134,124 9.75%
-
Net Worth 71,677 71,677 70,833 69,147 69,990 53,547 52,703 22.72%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 71,677 71,677 70,833 69,147 69,990 53,547 52,703 22.72%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.39% 2.27% 3.61% 12.99% 18.15% 4.49% 5.49% -
ROE 2.51% 2.78% 6.03% 27.60% 36.32% 7.95% 10.82% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 374.78 369.80 397.01 366.53 356.38 339.62 336.57 7.42%
EPS 4.27 4.72 10.12 45.27 60.29 10.10 13.52 -53.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.70 1.68 1.64 1.66 1.27 1.25 22.72%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 352.72 348.04 373.64 344.96 335.40 319.63 316.76 7.42%
EPS 4.02 4.44 9.54 42.60 56.75 9.50 12.73 -53.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5999 1.5999 1.5811 1.5435 1.5623 1.1952 1.1764 22.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.79 0.845 0.72 0.795 0.62 0.585 0.61 -
P/RPS 0.21 0.23 0.18 0.22 0.17 0.17 0.18 10.81%
P/EPS 18.49 17.90 7.11 1.76 1.03 5.80 4.51 155.93%
EY 5.41 5.59 14.07 56.94 97.25 17.25 22.18 -60.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.43 0.48 0.37 0.46 0.49 -4.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 22/08/23 29/05/23 28/02/23 22/11/22 29/08/22 30/05/22 -
Price 0.84 0.81 0.85 0.875 0.68 0.64 0.65 -
P/RPS 0.22 0.22 0.21 0.24 0.19 0.19 0.19 10.25%
P/EPS 19.66 17.16 8.39 1.93 1.13 6.34 4.80 155.77%
EY 5.09 5.83 11.92 51.73 88.67 15.77 20.81 -60.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.51 0.53 0.41 0.50 0.52 -3.88%

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