[SCR] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[SCR] SUPREME CONSOLIDATED RESOURCES BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 9.25%
YoY- -40.27%
Quarter Report
Latest QR
Upcoming QR
SCR's Result
SCR's Financial Summary
View:
Show?
TTM Result
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Revenue 214,607 209,953 188,145 187,553 175,344 308,550 297,441 -10.30%
PBT 12,707 11,586 10,350 10,896 10,545 18,318 15,696 -6.79%
Tax -3,797 -3,458 -2,885 -3,146 -3,451 -5,343 -4,731 -7.06%
NP 8,910 8,128 7,465 7,750 7,094 12,975 10,965 -6.68%
-
NP to SH 8,910 8,128 7,465 7,750 7,094 12,975 10,965 -6.68%
-
Tax Rate 29.88% 29.85% 27.87% 28.87% 32.73% 29.17% 30.14% -
Total Cost 205,697 201,825 180,680 179,803 168,250 295,575 286,476 -10.45%
-
Net Worth 83,999 82,128 78,563 77,615 74,723 73,764 70,457 6.03%
Dividend
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Div 3,503 3,503 3,515 3,515 4,020 5,507 2,507 11.79%
Div Payout % 39.33% 43.11% 47.10% 45.37% 56.67% 42.45% 22.87% -
Equity
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Net Worth 83,999 82,128 78,563 77,615 74,723 73,764 70,457 6.03%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
NP Margin 4.15% 3.87% 3.97% 4.13% 4.05% 4.21% 3.69% -
ROE 10.61% 9.90% 9.50% 9.99% 9.49% 17.59% 15.56% -
Per Share
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
RPS 178.84 174.96 156.79 156.29 146.12 257.13 248.02 -10.32%
EPS 7.43 6.77 6.22 6.46 5.91 10.81 9.14 -6.67%
DPS 2.92 2.92 2.93 2.93 3.35 4.59 2.09 11.79%
NAPS 0.70 0.6844 0.6547 0.6468 0.6227 0.6147 0.5875 6.01%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
RPS 59.61 58.32 52.26 52.10 48.71 85.71 82.62 -10.30%
EPS 2.48 2.26 2.07 2.15 1.97 3.60 3.05 -6.66%
DPS 0.97 0.97 0.98 0.98 1.12 1.53 0.70 11.48%
NAPS 0.2333 0.2281 0.2182 0.2156 0.2076 0.2049 0.1957 6.03%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Date 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 -
Price 0.68 0.68 0.65 0.64 0.00 0.65 0.665 -
P/RPS 0.38 0.39 0.41 0.41 0.00 0.25 0.27 12.06%
P/EPS 9.16 10.04 10.45 9.91 0.00 6.01 7.27 8.00%
EY 10.92 9.96 9.57 10.09 0.00 16.63 13.75 -7.39%
DY 4.29 4.29 4.51 4.58 0.00 7.06 3.14 10.96%
P/NAPS 0.97 0.99 0.99 0.99 0.00 1.06 1.13 -4.96%
Price Multiplier on Announcement Date
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Date 11/05/23 29/11/22 30/05/22 29/11/21 20/05/21 27/11/20 - -
Price 0.68 0.68 0.65 0.64 0.65 0.65 0.00 -
P/RPS 0.38 0.39 0.41 0.41 0.44 0.25 0.00 -
P/EPS 9.16 10.04 10.45 9.91 11.00 6.01 0.00 -
EY 10.92 9.96 9.57 10.09 9.09 16.63 0.00 -
DY 4.29 4.29 4.51 4.58 5.15 7.06 0.00 -
P/NAPS 0.97 0.99 0.99 0.99 1.04 1.06 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