[SMISCOR] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -3.22%
YoY- 981.57%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 160,360 160,903 160,911 154,540 152,585 127,340 113,907 25.58%
PBT 3,976 21,465 22,383 22,905 23,193 1,936 -733 -
Tax -1,523 -2,841 -2,750 -2,835 -1,691 -196 -202 284.03%
NP 2,453 18,624 19,633 20,070 21,502 1,740 -935 -
-
NP to SH 1,370 17,953 18,728 19,086 19,721 651 -1,014 -
-
Tax Rate 38.30% 13.24% 12.29% 12.38% 7.29% 10.12% - -
Total Cost 157,907 142,279 141,278 134,470 131,083 125,600 114,842 23.62%
-
Net Worth 71,677 71,677 70,833 69,147 69,990 53,547 52,703 22.72%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 71,677 71,677 70,833 69,147 69,990 53,547 52,703 22.72%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.53% 11.57% 12.20% 12.99% 14.09% 1.37% -0.82% -
ROE 1.91% 25.05% 26.44% 27.60% 28.18% 1.22% -1.92% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 380.33 381.62 381.64 366.53 361.89 302.02 270.16 25.58%
EPS 3.25 42.58 44.42 45.27 46.77 1.54 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.70 1.68 1.64 1.66 1.27 1.25 22.72%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 379.89 381.17 381.19 366.10 361.47 301.66 269.84 25.58%
EPS 3.25 42.53 44.37 45.21 46.72 1.54 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.698 1.698 1.678 1.6381 1.658 1.2685 1.2485 22.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.79 0.845 0.72 0.795 0.62 0.585 0.61 -
P/RPS 0.21 0.22 0.19 0.22 0.17 0.19 0.23 -5.87%
P/EPS 24.31 1.98 1.62 1.76 1.33 37.89 -25.36 -
EY 4.11 50.39 61.69 56.94 75.44 2.64 -3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.43 0.48 0.37 0.46 0.49 -4.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 22/08/23 29/05/23 28/02/23 22/11/22 29/08/22 30/05/22 -
Price 0.84 0.81 0.85 0.875 0.68 0.64 0.65 -
P/RPS 0.22 0.21 0.22 0.24 0.19 0.21 0.24 -5.63%
P/EPS 25.85 1.90 1.91 1.93 1.45 41.45 -27.03 -
EY 3.87 52.57 52.26 51.73 68.78 2.41 -3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.51 0.53 0.41 0.50 0.52 -3.88%

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