[SMISCOR] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -77.62%
YoY- -25.11%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 169,980 167,392 141,908 138,984 86,564 123,840 129,508 4.63%
PBT 15,624 6,036 8,124 2,376 -16,692 16,368 -1,944 -
Tax -1,120 0 -340 0 -28 -220 -1,024 1.50%
NP 14,504 6,036 7,784 2,376 -16,720 16,148 -2,968 -
-
NP to SH 8,720 4,272 5,704 1,100 -14,940 15,268 -4,484 -
-
Tax Rate 7.17% 0.00% 4.19% 0.00% - 1.34% - -
Total Cost 155,476 161,356 134,124 136,608 103,284 107,692 132,476 2.70%
-
Net Worth 76,315 70,833 52,703 53,547 53,968 60,293 59,871 4.12%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 76,315 70,833 52,703 53,547 53,968 60,293 59,871 4.12%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.53% 3.61% 5.49% 1.71% -19.32% 13.04% -2.29% -
ROE 11.43% 6.03% 10.82% 2.05% -27.68% 25.32% -7.49% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 403.15 397.01 336.57 329.63 205.31 293.72 307.16 4.63%
EPS 20.68 10.12 13.52 2.60 -35.44 36.20 -10.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.68 1.25 1.27 1.28 1.43 1.42 4.12%
Adjusted Per Share Value based on latest NOSH - 44,800
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 402.67 396.54 336.17 329.25 205.07 293.37 306.80 4.63%
EPS 20.66 10.12 13.51 2.61 -35.39 36.17 -10.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8079 1.678 1.2485 1.2685 1.2785 1.4283 1.4183 4.12%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.74 0.72 0.61 0.57 0.40 0.48 0.45 -
P/RPS 0.18 0.18 0.18 0.17 0.19 0.16 0.15 3.08%
P/EPS 3.58 7.11 4.51 21.85 -1.13 1.33 -4.23 -
EY 27.95 14.07 22.18 4.58 -88.58 75.44 -23.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.49 0.45 0.31 0.34 0.32 4.21%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 29/05/23 30/05/22 28/05/21 16/06/20 21/05/19 23/05/18 -
Price 0.805 0.85 0.65 0.625 0.325 0.42 0.54 -
P/RPS 0.20 0.21 0.19 0.19 0.16 0.14 0.18 1.76%
P/EPS 3.89 8.39 4.80 23.96 -0.92 1.16 -5.08 -
EY 25.69 11.92 20.81 4.17 -109.03 86.22 -19.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.52 0.49 0.25 0.29 0.38 2.47%

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