[SMISCOR] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -9.48%
YoY- -92.91%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 162,770 169,980 159,786 158,020 155,920 167,392 154,540 3.52%
PBT 12,740 15,624 3,025 4,176 3,714 6,036 22,905 -32.39%
Tax -1,360 -1,120 -1,591 -400 -170 0 -2,835 -38.74%
NP 11,380 14,504 1,434 3,776 3,544 6,036 20,070 -31.51%
-
NP to SH 6,298 8,720 -357 1,801 1,990 4,272 19,086 -52.28%
-
Tax Rate 10.68% 7.17% 52.60% 9.58% 4.58% 0.00% 12.38% -
Total Cost 151,390 155,476 158,352 154,244 152,376 161,356 134,470 8.22%
-
Net Worth 76,736 76,315 74,206 71,677 71,677 70,833 69,147 7.19%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 76,736 76,315 74,206 71,677 71,677 70,833 69,147 7.19%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.99% 8.53% 0.90% 2.39% 2.27% 3.61% 12.99% -
ROE 8.21% 11.43% -0.48% 2.51% 2.78% 6.03% 27.60% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 386.05 403.15 378.97 374.78 369.80 397.01 366.53 3.52%
EPS 14.94 20.68 -0.85 4.27 4.72 10.12 45.27 -52.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.81 1.76 1.70 1.70 1.68 1.64 7.19%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 363.33 379.42 356.67 352.72 348.04 373.64 344.96 3.52%
EPS 14.06 19.46 -0.80 4.02 4.44 9.54 42.60 -52.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7129 1.7035 1.6564 1.5999 1.5999 1.5811 1.5435 7.19%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.83 0.74 0.805 0.79 0.845 0.72 0.795 -
P/RPS 0.21 0.18 0.21 0.21 0.23 0.18 0.22 -3.05%
P/EPS 5.56 3.58 -95.07 18.49 17.90 7.11 1.76 115.44%
EY 18.00 27.95 -1.05 5.41 5.59 14.07 56.94 -53.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.46 0.46 0.50 0.43 0.48 -2.79%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 31/05/24 29/02/24 20/11/23 22/08/23 29/05/23 28/02/23 -
Price 0.82 0.805 0.79 0.84 0.81 0.85 0.875 -
P/RPS 0.21 0.20 0.21 0.22 0.22 0.21 0.24 -8.52%
P/EPS 5.49 3.89 -93.30 19.66 17.16 8.39 1.93 100.88%
EY 18.22 25.69 -1.07 5.09 5.83 11.92 51.73 -50.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.45 0.49 0.48 0.51 0.53 -10.34%

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