[SCR] QoQ TTM 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- 18.33%
YoY- 23.98%
Quarter Report
Latest QR
Upcoming QR
SCR's Result
SCR's Financial Summary
View:
Show?
TTM Result
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
Revenue 188,145 187,553 175,344 308,550 297,441 279,894 -14.68%
PBT 10,350 10,896 10,545 18,318 15,696 14,746 -13.19%
Tax -2,885 -3,146 -3,451 -5,343 -4,731 -4,281 -14.59%
NP 7,465 7,750 7,094 12,975 10,965 10,465 -12.63%
-
NP to SH 7,465 7,750 7,094 12,975 10,965 10,465 -12.63%
-
Tax Rate 27.87% 28.87% 32.73% 29.17% 30.14% 29.03% -
Total Cost 180,680 179,803 168,250 295,575 286,476 269,429 -14.76%
-
Net Worth 78,563 77,615 74,723 73,764 70,457 68,771 5.46%
Dividend
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
Div 3,515 3,515 4,020 5,507 2,507 2,507 14.46%
Div Payout % 47.10% 45.37% 56.67% 42.45% 22.87% 23.96% -
Equity
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
Net Worth 78,563 77,615 74,723 73,764 70,457 68,771 5.46%
NOSH 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 CAGR
NP Margin 3.97% 4.13% 4.05% 4.21% 3.69% 3.74% -
ROE 9.50% 9.99% 9.49% 17.59% 15.56% 15.22% -
Per Share
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
RPS 156.79 156.29 146.12 257.13 248.02 233.69 -14.74%
EPS 6.22 6.46 5.91 10.81 9.14 8.74 -12.71%
DPS 2.93 2.93 3.35 4.59 2.09 2.09 14.46%
NAPS 0.6547 0.6468 0.6227 0.6147 0.5875 0.5742 5.38%
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 CAGR
RPS 52.26 52.10 48.71 85.71 82.62 77.75 -14.68%
EPS 2.07 2.15 1.97 3.60 3.05 2.91 -12.73%
DPS 0.98 0.98 1.12 1.53 0.70 0.70 14.39%
NAPS 0.2182 0.2156 0.2076 0.2049 0.1957 0.191 5.46%
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 CAGR
Date 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 -
Price 0.65 0.64 0.00 0.65 0.665 0.68 -
P/RPS 0.41 0.41 0.00 0.25 0.27 0.29 14.84%
P/EPS 10.45 9.91 0.00 6.01 7.27 7.78 12.51%
EY 9.57 10.09 0.00 16.63 13.75 12.85 -11.11%
DY 4.51 4.58 0.00 7.06 3.14 3.08 16.46%
P/NAPS 0.99 0.99 0.00 1.06 1.13 1.18 -6.77%
Price Multiplier on Announcement Date
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
Date 30/05/22 29/11/21 20/05/21 27/11/20 - - -
Price 0.65 0.64 0.65 0.65 0.00 0.00 -
P/RPS 0.41 0.41 0.44 0.25 0.00 0.00 -
P/EPS 10.45 9.91 11.00 6.01 0.00 0.00 -
EY 9.57 10.09 9.09 16.63 0.00 0.00 -
DY 4.51 4.58 5.15 7.06 0.00 0.00 -
P/NAPS 0.99 0.99 1.04 1.06 0.00 0.00 -

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