[SCR] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[SCR] SUPREME CONSOLIDATED RESOURCES BERHAD
Announcement Date
11-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 6.48%
YoY- 22.06%
Quarter Report
Latest QR
Upcoming QR
SCR's Result
SCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
Revenue 226,982 223,254 199,671 198,470 209,953 189,162 187,553 6.56%
PBT 14,144 13,420 12,854 12,360 11,586 10,118 10,896 9.07%
Tax -4,133 -3,912 -3,648 -3,706 -3,459 -3,028 -3,146 9.51%
NP 10,011 9,508 9,206 8,654 8,127 7,090 7,750 8.89%
-
NP to SH 10,011 9,508 9,206 8,654 8,127 7,090 7,750 8.89%
-
Tax Rate 29.22% 29.15% 28.38% 29.98% 29.85% 29.93% 28.87% -
Total Cost 216,971 213,746 190,465 189,816 201,826 182,072 179,803 6.45%
-
Net Worth 93,599 90,144 87,864 83,999 82,128 78,563 77,615 6.43%
Dividend
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
Div 10,512 4,080 3,504 2,040 3,504 2,040 3,516 44.01%
Div Payout % 105.00% 42.91% 38.06% 23.57% 43.12% 28.77% 45.37% -
Equity
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
Net Worth 93,599 90,144 87,864 83,999 82,128 78,563 77,615 6.43%
NOSH 360,000 120,000 120,000 120,000 120,000 120,000 120,000 44.17%
Ratio Analysis
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
NP Margin 4.41% 4.26% 4.61% 4.36% 3.87% 3.75% 4.13% -
ROE 10.70% 10.55% 10.48% 10.30% 9.90% 9.02% 9.99% -
Per Share
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
RPS 63.05 186.05 166.39 165.39 174.96 157.64 156.29 -26.08%
EPS 2.78 7.92 7.67 7.22 6.77 5.90 6.50 -24.63%
DPS 2.92 3.40 2.92 1.70 2.92 1.70 2.93 -0.11%
NAPS 0.26 0.7512 0.7322 0.70 0.6844 0.6547 0.6468 -26.17%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
RPS 63.05 62.02 55.46 55.13 58.32 52.55 52.10 6.55%
EPS 2.78 2.64 2.56 2.40 2.26 1.97 2.15 8.93%
DPS 2.92 1.13 0.97 0.57 0.97 0.57 0.98 43.84%
NAPS 0.26 0.2504 0.2441 0.2333 0.2281 0.2182 0.2156 6.43%
Price Multiplier on Financial Quarter End Date
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
Date 30/09/24 29/03/24 29/09/23 31/03/23 30/09/22 31/03/22 30/09/21 -
Price 0.205 0.645 0.67 0.68 0.68 0.65 0.64 -
P/RPS 0.33 0.35 0.40 0.41 0.39 0.41 0.41 -6.97%
P/EPS 7.37 8.14 8.73 9.43 10.04 11.00 9.91 -9.39%
EY 13.57 12.28 11.45 10.61 9.96 9.09 10.09 10.37%
DY 14.24 5.27 4.36 2.50 4.29 2.62 4.58 45.90%
P/NAPS 0.79 0.86 0.92 0.97 0.99 0.99 0.99 -7.24%
Price Multiplier on Announcement Date
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
Date 21/11/24 20/05/24 30/11/23 11/05/23 29/11/22 30/05/22 29/11/21 -
Price 0.205 0.645 0.67 0.68 0.68 0.65 0.64 -
P/RPS 0.33 0.35 0.40 0.41 0.39 0.41 0.41 -6.97%
P/EPS 7.37 8.14 8.73 9.43 10.04 11.00 9.91 -9.39%
EY 13.57 12.28 11.45 10.61 9.96 9.09 10.09 10.37%
DY 14.24 5.27 4.36 2.50 4.29 2.62 4.58 45.90%
P/NAPS 0.79 0.86 0.92 0.97 0.99 0.99 0.99 -7.24%

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