[SMISCOR] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 2929.34%
YoY- 1202.96%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 160,903 160,911 154,540 152,585 127,340 113,907 113,176 26.51%
PBT 21,465 22,383 22,905 23,193 1,936 -733 -2,170 -
Tax -2,841 -2,750 -2,835 -1,691 -196 -202 -117 743.45%
NP 18,624 19,633 20,070 21,502 1,740 -935 -2,287 -
-
NP to SH 17,953 18,728 19,086 19,721 651 -1,014 -2,165 -
-
Tax Rate 13.24% 12.29% 12.38% 7.29% 10.12% - - -
Total Cost 142,279 141,278 134,470 131,083 125,600 114,842 115,463 14.98%
-
Net Worth 71,677 70,833 69,147 69,990 53,547 52,703 51,438 24.83%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 71,677 70,833 69,147 69,990 53,547 52,703 51,438 24.83%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.57% 12.20% 12.99% 14.09% 1.37% -0.82% -2.02% -
ROE 25.05% 26.44% 27.60% 28.18% 1.22% -1.92% -4.21% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 381.62 381.64 366.53 361.89 302.02 270.16 268.42 26.51%
EPS 42.58 44.42 45.27 46.77 1.54 -2.40 -5.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.68 1.64 1.66 1.27 1.25 1.22 24.83%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 359.16 359.18 344.96 340.59 284.24 254.26 252.63 26.51%
EPS 40.07 41.80 42.60 44.02 1.45 -2.26 -4.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5999 1.5811 1.5435 1.5623 1.1952 1.1764 1.1482 24.82%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.845 0.72 0.795 0.62 0.585 0.61 0.58 -
P/RPS 0.22 0.19 0.22 0.17 0.19 0.23 0.22 0.00%
P/EPS 1.98 1.62 1.76 1.33 37.89 -25.36 -11.30 -
EY 50.39 61.69 56.94 75.44 2.64 -3.94 -8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.48 0.37 0.46 0.49 0.48 2.76%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 29/05/23 28/02/23 22/11/22 29/08/22 30/05/22 24/02/22 -
Price 0.81 0.85 0.875 0.68 0.64 0.65 0.605 -
P/RPS 0.21 0.22 0.24 0.19 0.21 0.24 0.23 -5.90%
P/EPS 1.90 1.91 1.93 1.45 41.45 -27.03 -11.78 -
EY 52.57 52.26 51.73 68.78 2.41 -3.70 -8.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.53 0.41 0.50 0.52 0.50 -2.69%

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