[SCR] QoQ Cumulative 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- 102.35%
YoY- 17.46%
Quarter Report
Latest QR
Upcoming QR
SCR's Result
SCR's Financial Summary
View:
Show?
Cumulative Result
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Revenue 99,235 209,953 94,581 187,553 93,989 163,510 82,155 6.49%
PBT 6,180 11,586 5,059 10,896 5,605 9,524 4,584 10.47%
Tax -1,853 -3,459 -1,514 -3,146 -1,775 -2,926 -1,250 14.02%
NP 4,327 8,127 3,545 7,750 3,830 6,598 3,334 9.07%
-
NP to SH 4,327 8,127 3,545 7,750 3,830 6,598 3,334 9.07%
-
Tax Rate 29.98% 29.85% 29.93% 28.87% 31.67% 30.72% 27.27% -
Total Cost 94,908 201,826 91,036 179,803 90,159 156,912 78,821 6.38%
-
Net Worth 83,999 82,128 78,563 77,615 74,723 73,764 70,499 6.01%
Dividend
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Div 1,020 3,504 1,020 3,516 1,020 3,000 - -
Div Payout % 23.57% 43.12% 28.77% 45.37% 26.63% 45.47% - -
Equity
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Net Worth 83,999 82,128 78,563 77,615 74,723 73,764 70,499 6.01%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
NP Margin 4.36% 3.87% 3.75% 4.13% 4.07% 4.04% 4.06% -
ROE 5.15% 9.90% 4.51% 9.99% 5.13% 8.94% 4.73% -
Per Share
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
RPS 82.70 174.96 78.82 156.29 78.32 136.26 68.46 6.50%
EPS 3.61 6.77 2.95 6.50 3.19 5.50 2.78 9.09%
DPS 0.85 2.92 0.85 2.93 0.85 2.50 0.00 -
NAPS 0.70 0.6844 0.6547 0.6468 0.6227 0.6147 0.5875 6.01%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
RPS 27.57 58.32 26.27 52.10 26.11 45.42 22.82 6.50%
EPS 1.20 2.26 0.98 2.15 1.06 1.83 0.93 8.86%
DPS 0.28 0.97 0.28 0.98 0.28 0.83 0.00 -
NAPS 0.2333 0.2281 0.2182 0.2156 0.2076 0.2049 0.1958 6.01%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Date 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 -
Price 0.68 0.68 0.65 0.64 0.00 0.65 0.665 -
P/RPS 0.82 0.39 0.82 0.41 0.00 0.48 0.97 -5.44%
P/EPS 18.86 10.04 22.00 9.91 0.00 11.82 23.94 -7.64%
EY 5.30 9.96 4.54 10.09 0.00 8.46 4.18 8.23%
DY 1.25 4.29 1.31 4.58 0.00 3.85 0.00 -
P/NAPS 0.97 0.99 0.99 0.99 0.00 1.06 1.13 -4.96%
Price Multiplier on Announcement Date
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Date 11/05/23 29/11/22 30/05/22 29/11/21 20/05/21 27/11/20 28/05/20 -
Price 0.68 0.68 0.65 0.64 0.00 0.65 0.665 -
P/RPS 0.82 0.39 0.82 0.41 0.00 0.48 0.97 -5.44%
P/EPS 18.86 10.04 22.00 9.91 0.00 11.82 23.94 -7.64%
EY 5.30 9.96 4.54 10.09 0.00 8.46 4.18 8.23%
DY 1.25 4.29 1.31 4.58 0.00 3.85 0.00 -
P/NAPS 0.97 0.99 0.99 0.99 0.00 1.06 1.13 -4.96%

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