[SCOPE] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 63.5%
YoY- 8.71%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 163,146 178,134 188,822 48,932 19,958 16,982 26,582 35.29%
PBT 6,764 12,922 7,516 5,534 -4,458 -2,994 3,286 12.78%
Tax -874 -608 -772 -368 -126 -316 -488 10.19%
NP 5,890 12,314 6,744 5,166 -4,584 -3,310 2,798 13.20%
-
NP to SH 5,116 11,558 5,716 5,258 -4,340 -2,970 2,426 13.23%
-
Tax Rate 12.92% 4.71% 10.27% 6.65% - - 14.85% -
Total Cost 157,256 165,820 182,078 43,766 24,542 20,292 23,784 36.98%
-
Net Worth 207,661 210,660 159,710 108,723 116,565 115,852 119,256 9.68%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 207,661 210,660 159,710 108,723 116,565 115,852 119,256 9.68%
NOSH 1,153,672 1,153,672 1,153,672 769,115 619,132 560,484 560,484 12.77%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.61% 6.91% 3.57% 10.56% -22.97% -19.49% 10.53% -
ROE 2.46% 5.49% 3.58% 4.84% -3.72% -2.56% 2.03% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.14 15.44 20.21 7.13 3.29 3.03 4.76 19.88%
EPS 0.44 1.00 0.62 0.76 -0.72 -0.52 0.44 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1826 0.1709 0.1584 0.192 0.2067 0.2135 -2.80%
Adjusted Per Share Value based on latest NOSH - 1,153,672
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.13 15.43 16.36 4.24 1.73 1.47 2.30 35.31%
EPS 0.44 1.00 0.50 0.46 -0.38 -0.26 0.21 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.1825 0.1383 0.0942 0.101 0.1004 0.1033 9.68%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.135 0.185 0.27 0.325 0.19 0.125 0.20 -
P/RPS 0.95 1.20 1.34 4.56 5.78 4.13 4.20 -21.93%
P/EPS 30.44 18.47 44.14 42.43 -26.58 -23.59 46.05 -6.66%
EY 3.28 5.42 2.27 2.36 -3.76 -4.24 2.17 7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.01 1.58 2.05 0.99 0.60 0.94 -3.69%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 21/02/23 23/02/22 24/02/21 19/02/20 28/02/19 05/02/18 -
Price 0.13 0.19 0.25 0.33 0.185 0.155 0.175 -
P/RPS 0.92 1.23 1.24 4.63 5.63 5.12 3.68 -20.62%
P/EPS 29.32 18.97 40.87 43.08 -25.88 -29.25 40.29 -5.15%
EY 3.41 5.27 2.45 2.32 -3.86 -3.42 2.48 5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.04 1.46 2.08 0.96 0.75 0.82 -2.14%

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