[SUPREME] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[SUPREME] SUPREME CONSOLIDATED RESOURCES BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -3.68%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
SUPREME's Result
SUPREME's Financial Summary
View:
Show?
TTM Result
30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
Revenue 409,624 214,607 209,953 188,145 187,553 175,344 308,550 9.90%
PBT 24,440 12,707 11,586 10,350 10,896 10,545 18,318 10.08%
Tax -7,106 -3,797 -3,458 -2,885 -3,146 -3,451 -5,343 9.97%
NP 17,334 8,910 8,128 7,465 7,750 7,094 12,975 10.13%
-
NP to SH 17,334 8,910 8,128 7,465 7,750 7,094 12,975 10.13%
-
Tax Rate 29.08% 29.88% 29.85% 27.87% 28.87% 32.73% 29.17% -
Total Cost 392,290 205,697 201,825 180,680 179,803 168,250 295,575 9.89%
-
Net Worth 87,864 83,999 82,128 78,563 77,615 74,723 73,764 6.00%
Dividend
30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
Div 7,007 3,503 3,503 3,515 3,515 4,020 5,507 8.36%
Div Payout % 40.43% 39.33% 43.11% 47.10% 45.37% 56.67% 42.45% -
Equity
30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
Net Worth 87,864 83,999 82,128 78,563 77,615 74,723 73,764 6.00%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
NP Margin 4.23% 4.15% 3.87% 3.97% 4.13% 4.05% 4.21% -
ROE 19.73% 10.61% 9.90% 9.50% 9.99% 9.49% 17.59% -
Per Share
30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
RPS 341.35 178.84 174.96 156.79 156.29 146.12 257.13 9.90%
EPS 14.45 7.43 6.77 6.22 6.46 5.91 10.81 10.15%
DPS 5.84 2.92 2.92 2.93 2.93 3.35 4.59 8.35%
NAPS 0.7322 0.70 0.6844 0.6547 0.6468 0.6227 0.6147 6.00%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
RPS 113.78 59.61 58.32 52.26 52.10 48.71 85.71 9.90%
EPS 4.82 2.48 2.26 2.07 2.15 1.97 3.60 10.21%
DPS 1.95 0.97 0.97 0.98 0.98 1.12 1.53 8.42%
NAPS 0.2441 0.2333 0.2281 0.2182 0.2156 0.2076 0.2049 6.00%
Price Multiplier on Financial Quarter End Date
30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
Date 29/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 -
Price 0.67 0.68 0.68 0.65 0.64 0.00 0.65 -
P/RPS 0.20 0.38 0.39 0.41 0.41 0.00 0.25 -7.16%
P/EPS 4.64 9.16 10.04 10.45 9.91 0.00 6.01 -8.26%
EY 21.56 10.92 9.96 9.57 10.09 0.00 16.63 9.03%
DY 8.72 4.29 4.29 4.51 4.58 0.00 7.06 7.29%
P/NAPS 0.92 0.97 0.99 0.99 0.99 0.00 1.06 -4.61%
Price Multiplier on Announcement Date
30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
Date 30/11/23 11/05/23 29/11/22 30/05/22 29/11/21 20/05/21 27/11/20 -
Price 0.67 0.68 0.68 0.65 0.64 0.65 0.65 -
P/RPS 0.20 0.38 0.39 0.41 0.41 0.44 0.25 -7.16%
P/EPS 4.64 9.16 10.04 10.45 9.91 11.00 6.01 -8.26%
EY 21.56 10.92 9.96 9.57 10.09 9.09 16.63 9.03%
DY 8.72 4.29 4.29 4.51 4.58 5.15 7.06 7.29%
P/NAPS 0.92 0.97 0.99 0.99 0.99 1.04 1.06 -4.61%

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