[SMISCOR] YoY Cumulative Quarter 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- 796.01%
YoY- 776.37%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 121,053 118,515 112,695 73,286 64,247 91,970 94,579 4.19%
PBT 8,967 3,132 22,061 -3,302 -6,370 1,140 -671 -
Tax -1,630 -300 -1,612 -38 -127 263 -434 24.65%
NP 7,337 2,832 20,449 -3,340 -6,497 1,403 -1,105 -
-
NP to SH 4,141 1,351 19,067 -2,819 -5,617 1,966 -2,357 -
-
Tax Rate 18.18% 9.58% 7.31% - - -23.07% - -
Total Cost 113,716 115,683 92,246 76,626 70,744 90,567 95,684 2.91%
-
Net Worth 76,325 71,677 69,990 51,017 51,860 58,184 53,125 6.21%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 76,325 71,677 69,990 51,017 51,860 58,184 53,125 6.21%
NOSH 42,169 44,800 44,800 44,800 44,800 44,800 44,800 -1.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.06% 2.39% 18.15% -4.56% -10.11% 1.53% -1.17% -
ROE 5.43% 1.88% 27.24% -5.53% -10.83% 3.38% -4.44% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 287.07 281.09 267.28 173.82 152.38 218.13 224.32 4.19%
EPS 9.82 3.20 45.22 -6.69 -13.32 4.66 -5.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.70 1.66 1.21 1.23 1.38 1.26 6.21%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 286.77 280.76 266.97 173.61 152.20 217.87 224.05 4.19%
EPS 9.81 3.20 45.17 -6.68 -13.31 4.66 -5.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8081 1.698 1.658 1.2086 1.2285 1.3784 1.2585 6.21%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.80 0.79 0.62 0.715 0.36 0.38 0.53 -
P/RPS 0.28 0.28 0.23 0.41 0.24 0.17 0.24 2.60%
P/EPS 8.15 24.65 1.37 -10.69 -2.70 8.15 -9.48 -
EY 12.28 4.06 72.94 -9.35 -37.01 12.27 -10.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.37 0.59 0.29 0.28 0.42 0.77%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 20/11/23 22/11/22 29/11/21 26/11/20 27/11/19 27/11/18 -
Price 0.78 0.84 0.68 0.625 0.49 0.355 0.49 -
P/RPS 0.27 0.30 0.25 0.36 0.32 0.16 0.22 3.46%
P/EPS 7.94 26.22 1.50 -9.35 -3.68 7.61 -8.77 -
EY 12.59 3.81 66.50 -10.70 -27.19 13.13 -11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.41 0.52 0.40 0.26 0.39 1.63%

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