[SCR] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[SCR] SUPREME CONSOLIDATED RESOURCES BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 97.9%
YoY- 3.47%
Quarter Report
Latest QR
Upcoming QR
SCR's Result
SCR's Financial Summary
View:
Show?
Cumulative Result
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Revenue 94,581 187,553 93,989 163,510 82,155 145,040 70,370 10.34%
PBT 5,059 10,896 5,605 9,524 4,584 8,794 4,559 3.52%
Tax -1,514 -3,146 -1,775 -2,926 -1,250 -2,417 -781 24.66%
NP 3,545 7,750 3,830 6,598 3,334 6,377 3,778 -2.09%
-
NP to SH 3,545 7,750 3,830 6,598 3,334 6,377 3,778 -2.09%
-
Tax Rate 29.93% 28.87% 31.67% 30.72% 27.27% 27.48% 17.13% -
Total Cost 91,036 179,803 90,159 156,912 78,821 138,663 66,592 10.97%
-
Net Worth 78,563 77,615 74,723 73,764 70,499 68,903 67,019 5.43%
Dividend
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Div 1,020 3,516 1,020 3,000 - 2,507 2,003 -20.12%
Div Payout % 28.77% 45.37% 26.63% 45.47% - 39.33% 53.04% -
Equity
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Net Worth 78,563 77,615 74,723 73,764 70,499 68,903 67,019 5.43%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
NP Margin 3.75% 4.13% 4.07% 4.04% 4.06% 4.40% 5.37% -
ROE 4.51% 9.99% 5.13% 8.94% 4.73% 9.25% 5.64% -
Per Share
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
RPS 78.82 156.29 78.32 136.26 68.46 120.87 58.64 10.35%
EPS 2.95 6.50 3.19 5.50 2.78 5.31 3.15 -2.16%
DPS 0.85 2.93 0.85 2.50 0.00 2.09 1.67 -20.14%
NAPS 0.6547 0.6468 0.6227 0.6147 0.5875 0.5742 0.5585 5.43%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
RPS 26.27 52.10 26.11 45.42 22.82 40.29 19.55 10.33%
EPS 0.98 2.15 1.06 1.83 0.93 1.77 1.05 -2.27%
DPS 0.28 0.98 0.28 0.83 0.00 0.70 0.56 -20.61%
NAPS 0.2182 0.2156 0.2076 0.2049 0.1958 0.1914 0.1862 5.42%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Date 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 29/03/19 -
Price 0.65 0.64 0.00 0.65 0.665 0.68 0.68 -
P/RPS 0.82 0.41 0.00 0.48 0.97 0.56 1.16 -10.90%
P/EPS 22.00 9.91 0.00 11.82 23.94 12.80 21.60 0.61%
EY 4.54 10.09 0.00 8.46 4.18 7.81 4.63 -0.65%
DY 1.31 4.58 0.00 3.85 0.00 3.07 2.46 -18.92%
P/NAPS 0.99 0.99 0.00 1.06 1.13 1.18 1.22 -6.72%
Price Multiplier on Announcement Date
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Date 30/05/22 29/11/21 20/05/21 27/11/20 28/05/20 28/11/19 09/05/19 -
Price 0.65 0.64 0.00 0.65 0.665 0.68 0.68 -
P/RPS 0.82 0.41 0.00 0.48 0.97 0.56 1.16 -10.90%
P/EPS 22.00 9.91 0.00 11.82 23.94 12.80 21.60 0.61%
EY 4.54 10.09 0.00 8.46 4.18 7.81 4.63 -0.65%
DY 1.31 4.58 0.00 3.85 0.00 3.07 2.46 -18.92%
P/NAPS 0.99 0.99 0.00 1.06 1.13 1.18 1.22 -6.72%

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