[SCR] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[SCR] SUPREME CONSOLIDATED RESOURCES BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 8.88%
YoY- 4.88%
Quarter Report
Latest QR
Upcoming QR
SCR's Result
SCR's Financial Summary
View:
Show?
TTM Result
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
Revenue 212,063 409,624 214,607 209,953 188,145 187,553 175,344 6.53%
PBT 13,384 24,440 12,707 11,586 10,350 10,896 10,545 8.26%
Tax -3,751 -7,106 -3,797 -3,458 -2,885 -3,146 -3,451 2.81%
NP 9,633 17,334 8,910 8,128 7,465 7,750 7,094 10.72%
-
NP to SH 9,633 17,334 8,910 8,128 7,465 7,750 7,094 10.72%
-
Tax Rate 28.03% 29.08% 29.88% 29.85% 27.87% 28.87% 32.73% -
Total Cost 202,430 392,290 205,697 201,825 180,680 179,803 168,250 6.35%
-
Net Worth 90,144 87,864 83,999 82,128 78,563 77,615 74,723 6.44%
Dividend
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
Div 4,523 7,007 3,503 3,503 3,515 3,515 4,020 4.00%
Div Payout % 46.96% 40.43% 39.33% 43.11% 47.10% 45.37% 56.67% -
Equity
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
Net Worth 90,144 87,864 83,999 82,128 78,563 77,615 74,723 6.44%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
NP Margin 4.54% 4.23% 4.15% 3.87% 3.97% 4.13% 4.05% -
ROE 10.69% 19.73% 10.61% 9.90% 9.50% 9.99% 9.49% -
Per Share
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
RPS 176.72 341.35 178.84 174.96 156.79 156.29 146.12 6.53%
EPS 8.03 14.45 7.43 6.77 6.22 6.46 5.91 10.74%
DPS 3.77 5.84 2.92 2.92 2.93 2.93 3.35 4.01%
NAPS 0.7512 0.7322 0.70 0.6844 0.6547 0.6468 0.6227 6.44%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
RPS 58.91 113.78 59.61 58.32 52.26 52.10 48.71 6.53%
EPS 2.68 4.82 2.48 2.26 2.07 2.15 1.97 10.79%
DPS 1.26 1.95 0.97 0.97 0.98 0.98 1.12 4.00%
NAPS 0.2504 0.2441 0.2333 0.2281 0.2182 0.2156 0.2076 6.44%
Price Multiplier on Financial Quarter End Date
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
Date 29/03/24 29/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 -
Price 0.645 0.67 0.68 0.68 0.65 0.64 0.00 -
P/RPS 0.36 0.20 0.38 0.39 0.41 0.41 0.00 -
P/EPS 8.03 4.64 9.16 10.04 10.45 9.91 0.00 -
EY 12.45 21.56 10.92 9.96 9.57 10.09 0.00 -
DY 5.84 8.72 4.29 4.29 4.51 4.58 0.00 -
P/NAPS 0.86 0.92 0.97 0.99 0.99 0.99 0.00 -
Price Multiplier on Announcement Date
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
Date 20/05/24 30/11/23 11/05/23 29/11/22 30/05/22 29/11/21 20/05/21 -
Price 0.645 0.67 0.68 0.68 0.65 0.64 0.65 -
P/RPS 0.36 0.20 0.38 0.39 0.41 0.41 0.44 -6.46%
P/EPS 8.03 4.64 9.16 10.04 10.45 9.91 11.00 -9.95%
EY 12.45 21.56 10.92 9.96 9.57 10.09 9.09 11.04%
DY 5.84 8.72 4.29 4.29 4.51 4.58 5.15 4.27%
P/NAPS 0.86 0.92 0.97 0.99 0.99 0.99 1.04 -6.13%

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