[SMISCOR] YoY TTM Result on 30-Sep-2024 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 35.39%
YoY- 77.59%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 162,324 160,360 152,585 110,380 98,015 125,319 126,183 4.28%
PBT 8,860 3,976 23,193 -1,752 -6,084 -459 110 107.67%
Tax -2,921 -1,523 -1,691 -108 -751 -999 -1,803 8.36%
NP 5,939 2,453 21,502 -1,860 -6,835 -1,458 -1,693 -
-
NP to SH 2,433 1,370 19,721 -1,788 -5,782 -700 -3,493 -
-
Tax Rate 32.97% 38.30% 7.29% - - - 1,639.09% -
Total Cost 156,385 157,907 131,083 112,240 104,850 126,777 127,876 3.40%
-
Net Worth 76,405 71,677 69,990 51,017 51,860 58,184 53,125 6.23%
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 76,405 71,677 69,990 51,017 51,860 58,184 53,125 6.23%
NOSH 42,212 44,800 44,800 44,800 44,800 44,800 44,800 -0.98%
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 3.66% 1.53% 14.09% -1.69% -6.97% -1.16% -1.34% -
ROE 3.18% 1.91% 28.18% -3.50% -11.15% -1.20% -6.58% -
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 384.54 380.33 361.89 261.79 232.47 297.23 299.27 4.26%
EPS 5.76 3.25 46.77 -4.24 -13.71 -1.66 -8.28 -
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 - 42,212
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 384.54 379.89 361.47 261.48 232.19 296.87 298.92 4.28%
EPS 5.76 3.25 46.72 -4.24 -13.70 -1.66 -8.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.698 1.658 1.2086 1.2285 1.3784 1.2585 6.23%
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 0.21 0.21 0.17 0.27 0.15 0.13 0.18 2.60%
P/EPS 13.88 24.31 1.33 -16.86 -2.63 -22.89 -6.40 -
EY 7.20 4.11 75.44 -5.93 -38.09 -4.37 -15.63 -
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 0.20 0.22 0.19 0.24 0.21 0.12 0.16 3.78%
P/EPS 13.53 25.85 1.45 -14.74 -3.57 -21.38 -5.91 -
EY 7.39 3.87 68.78 -6.79 -27.99 -4.68 -16.91 -
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