[SMISCOR] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -92.37%
YoY- -93.05%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 163,211 160,433 159,786 160,360 160,903 160,911 154,540 3.70%
PBT 7,538 5,422 3,025 3,976 21,465 22,383 22,905 -52.36%
Tax -2,186 -1,871 -1,591 -1,523 -2,841 -2,750 -2,835 -15.92%
NP 5,352 3,551 1,434 2,453 18,624 19,633 20,070 -58.60%
-
NP to SH 1,797 755 -357 1,370 17,953 18,728 19,086 -79.33%
-
Tax Rate 29.00% 34.51% 52.60% 38.30% 13.24% 12.29% 12.38% -
Total Cost 157,859 156,882 158,352 157,907 142,279 141,278 134,470 11.29%
-
Net Worth 76,736 76,315 74,206 71,677 71,677 70,833 69,147 7.19%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 76,736 76,315 74,206 71,677 71,677 70,833 69,147 7.19%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.28% 2.21% 0.90% 1.53% 11.57% 12.20% 12.99% -
ROE 2.34% 0.99% -0.48% 1.91% 25.05% 26.44% 27.60% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 387.10 380.51 378.97 380.33 381.62 381.64 366.53 3.71%
EPS 4.26 1.79 -0.85 3.25 42.58 44.42 45.27 -79.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.81 1.76 1.70 1.70 1.68 1.64 7.19%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 386.64 380.06 378.53 379.89 381.17 381.19 366.10 3.70%
EPS 4.26 1.79 -0.85 3.25 42.53 44.37 45.21 -79.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8179 1.8079 1.7579 1.698 1.698 1.678 1.6381 7.19%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.83 0.74 0.805 0.79 0.845 0.72 0.795 -
P/RPS 0.21 0.19 0.21 0.21 0.22 0.19 0.22 -3.05%
P/EPS 19.47 41.33 -95.07 24.31 1.98 1.62 1.76 397.20%
EY 5.13 2.42 -1.05 4.11 50.39 61.69 56.94 -79.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.46 0.46 0.50 0.43 0.48 -2.79%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 31/05/24 29/02/24 20/11/23 22/08/23 29/05/23 28/02/23 -
Price 0.82 0.805 0.79 0.84 0.81 0.85 0.875 -
P/RPS 0.21 0.21 0.21 0.22 0.21 0.22 0.24 -8.52%
P/EPS 19.24 44.96 -93.30 25.85 1.90 1.91 1.93 363.84%
EY 5.20 2.22 -1.07 3.87 52.57 52.26 51.73 -78.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.45 0.49 0.48 0.51 0.53 -10.34%

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