[SCR] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[SCR] SUPREME CONSOLIDATED RESOURCES BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 2.35%
YoY- 20.1%
Quarter Report
Latest QR
Upcoming QR
SCR's Result
SCR's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 115,372 93,564 81,355 74,670 70,246 13.19%
PBT 6,527 5,291 4,940 4,235 2,318 29.51%
Tax -1,944 -1,371 -1,676 -1,636 -1,064 16.25%
NP 4,583 3,920 3,264 2,599 1,254 38.23%
-
NP to SH 4,583 3,920 3,264 2,599 1,254 38.23%
-
Tax Rate 29.78% 25.91% 33.93% 38.63% 45.90% -
Total Cost 110,789 89,644 78,091 72,071 68,992 12.56%
-
Net Worth 82,128 77,615 73,764 68,903 58,862 8.67%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 2,483 2,495 3,000 503 - -
Div Payout % 54.20% 63.67% 91.91% 19.39% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 82,128 77,615 73,764 68,903 58,862 8.67%
NOSH 120,000 120,000 120,000 120,000 107,179 2.86%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.97% 4.19% 4.01% 3.48% 1.79% -
ROE 5.58% 5.05% 4.42% 3.77% 2.13% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 96.14 77.97 67.80 62.23 65.54 10.04%
EPS 3.82 3.30 2.72 2.17 1.17 34.39%
DPS 2.07 2.08 2.50 0.42 0.00 -
NAPS 0.6844 0.6468 0.6147 0.5742 0.5492 5.65%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 32.05 25.99 22.60 20.74 19.51 13.20%
EPS 1.27 1.09 0.91 0.72 0.35 37.98%
DPS 0.69 0.69 0.83 0.14 0.00 -
NAPS 0.2281 0.2156 0.2049 0.1914 0.1635 8.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.68 0.64 0.65 0.68 0.00 -
P/RPS 0.71 0.82 0.96 1.09 0.00 -
P/EPS 17.80 19.59 23.90 31.40 0.00 -
EY 5.62 5.10 4.18 3.19 0.00 -
DY 3.04 3.25 3.85 0.62 0.00 -
P/NAPS 0.99 0.99 1.06 1.18 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/22 29/11/21 27/11/20 28/11/19 - -
Price 0.68 0.64 0.65 0.68 0.00 -
P/RPS 0.71 0.82 0.96 1.09 0.00 -
P/EPS 17.80 19.59 23.90 31.40 0.00 -
EY 5.62 5.10 4.18 3.19 0.00 -
DY 3.04 3.25 3.85 0.62 0.00 -
P/NAPS 0.99 0.99 1.06 1.18 0.00 -

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