[SCOPE] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -6.55%
YoY- 133.71%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 166,716 174,281 172,060 168,033 157,133 121,266 87,188 53.87%
PBT 10,395 11,190 7,692 8,520 8,867 7,971 7,876 20.26%
Tax -749 -980 -831 -754 -642 -388 -440 42.42%
NP 9,646 10,210 6,861 7,766 8,225 7,583 7,436 18.88%
-
NP to SH 8,929 9,472 6,008 6,521 6,978 6,667 6,749 20.45%
-
Tax Rate 7.21% 8.76% 10.80% 8.85% 7.24% 4.87% 5.59% -
Total Cost 157,070 164,071 165,199 160,267 148,908 113,683 79,752 56.92%
-
Net Worth 210,660 209,737 199,165 177,768 159,710 141,643 123,640 42.51%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 210,660 209,737 199,165 177,768 159,710 141,643 123,640 42.51%
NOSH 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.79% 5.86% 3.99% 4.62% 5.23% 6.25% 8.53% -
ROE 4.24% 4.52% 3.02% 3.67% 4.37% 4.71% 5.46% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.45 15.11 15.29 16.32 16.81 14.49 11.64 15.46%
EPS 0.77 0.82 0.53 0.63 0.75 0.80 0.90 -9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1826 0.1818 0.177 0.1727 0.1709 0.1693 0.1651 6.92%
Adjusted Per Share Value based on latest NOSH - 1,153,672
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.44 15.10 14.90 14.56 13.61 10.50 7.55 53.89%
EPS 0.77 0.82 0.52 0.56 0.60 0.58 0.58 20.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1817 0.1725 0.154 0.1383 0.1227 0.1071 42.52%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.185 0.15 0.15 0.235 0.27 0.365 0.21 -
P/RPS 1.28 0.99 0.98 1.44 1.61 2.52 1.80 -20.28%
P/EPS 23.90 18.27 28.09 37.10 36.16 45.80 23.30 1.70%
EY 4.18 5.47 3.56 2.70 2.77 2.18 4.29 -1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.83 0.85 1.36 1.58 2.16 1.27 -14.12%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 29/11/22 26/08/22 25/05/22 23/02/22 26/11/21 25/08/21 -
Price 0.19 0.18 0.18 0.19 0.25 0.335 0.365 -
P/RPS 1.31 1.19 1.18 1.16 1.49 2.31 3.14 -44.07%
P/EPS 24.55 21.92 33.71 29.99 33.48 42.04 40.50 -28.30%
EY 4.07 4.56 2.97 3.33 2.99 2.38 2.47 39.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 1.02 1.10 1.46 1.98 2.21 -39.41%

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