Highlights

[SMI] QoQ Quarter Result on 2018-09-30 [#3]

Stock [SMI]: SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     34.60%    YoY -     -14.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 16,338 13,977 17,511 17,939 14,195 20,848 19,267 -10.44%
  QoQ % 16.89% -20.18% -2.39% 26.38% -31.91% 8.21% -
  Horiz. % 84.80% 72.54% 90.89% 93.11% 73.68% 108.21% 100.00%
PBT -1,661 -3,697 7,191 -1,660 -2,839 1,408 1,583 -
  QoQ % 55.07% -151.41% 533.19% 41.53% -301.63% -11.05% -
  Horiz. % -104.93% -233.54% 454.26% -104.86% -179.34% 88.95% 100.00%
Tax 8 -24 -245 -174 178 -603 -6 -
  QoQ % 133.33% 90.20% -40.80% -197.75% 129.52% -9,950.00% -
  Horiz. % -133.33% 400.00% 4,083.33% 2,900.00% -2,966.67% 10,050.00% 100.00%
NP -1,653 -3,721 6,946 -1,834 -2,661 805 1,577 -
  QoQ % 55.58% -153.57% 478.74% 31.08% -430.56% -48.95% -
  Horiz. % -104.82% -235.95% 440.46% -116.30% -168.74% 51.05% 100.00%
NP to SH -1,410 -3,455 7,098 -1,546 -2,364 1,105 -354 151.91%
  QoQ % 59.19% -148.68% 559.12% 34.60% -313.94% 412.15% -
  Horiz. % 398.31% 975.99% -2,005.08% 436.72% 667.80% -312.15% 100.00%
Tax Rate - % - % 3.41 % - % - % 42.83 % 0.38 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 11,171.05% -
  Horiz. % 0.00% 0.00% 897.37% 0.00% 0.00% 11,271.05% 100.00%
Total Cost 17,991 17,698 10,565 19,773 16,856 20,043 17,690 1.13%
  QoQ % 1.66% 67.52% -46.57% 17.31% -15.90% 13.30% -
  Horiz. % 101.70% 100.05% 59.72% 111.78% 95.29% 113.30% 100.00%
Net Worth 172,150 172,150 176,349 170,051 174,250 176,349 172,150 -
  QoQ % 0.00% -2.38% 3.70% -2.41% -1.19% 2.44% -
  Horiz. % 100.00% 100.00% 102.44% 98.78% 101.22% 102.44% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 172,150 172,150 176,349 170,051 174,250 176,349 172,150 -
  QoQ % 0.00% -2.38% 3.70% -2.41% -1.19% 2.44% -
  Horiz. % 100.00% 100.00% 102.44% 98.78% 101.22% 102.44% 100.00%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -10.12 % -26.62 % 39.67 % -10.22 % -18.75 % 3.86 % 8.18 % -
  QoQ % 61.98% -167.10% 488.16% 45.49% -585.75% -52.81% -
  Horiz. % -123.72% -325.43% 484.96% -124.94% -229.22% 47.19% 100.00%
ROE -0.82 % -2.01 % 4.02 % -0.91 % -1.36 % 0.63 % -0.21 % 148.59%
  QoQ % 59.20% -150.00% 541.76% 33.09% -315.87% 400.00% -
  Horiz. % 390.48% 957.14% -1,914.29% 433.33% 647.62% -300.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.78 6.66 8.34 8.54 6.76 9.93 9.18 -10.47%
  QoQ % 16.82% -20.14% -2.34% 26.33% -31.92% 8.17% -
  Horiz. % 84.75% 72.55% 90.85% 93.03% 73.64% 108.17% 100.00%
EPS -0.67 -1.65 3.38 -0.74 -1.13 0.53 -0.17 150.14%
  QoQ % 59.39% -148.82% 556.76% 34.51% -313.21% 411.76% -
  Horiz. % 394.12% 970.59% -1,988.24% 435.29% 664.71% -311.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8200 0.8200 0.8400 0.8100 0.8300 0.8400 0.8200 -
  QoQ % 0.00% -2.38% 3.70% -2.41% -1.19% 2.44% -
  Horiz. % 100.00% 100.00% 102.44% 98.78% 101.22% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.78 6.66 8.34 8.54 6.76 9.93 9.18 -10.47%
  QoQ % 16.82% -20.14% -2.34% 26.33% -31.92% 8.17% -
  Horiz. % 84.75% 72.55% 90.85% 93.03% 73.64% 108.17% 100.00%
EPS -0.67 -1.65 3.38 -0.74 -1.13 0.53 -0.17 150.14%
  QoQ % 59.39% -148.82% 556.76% 34.51% -313.21% 411.76% -
  Horiz. % 394.12% 970.59% -1,988.24% 435.29% 664.71% -311.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8200 0.8200 0.8400 0.8100 0.8300 0.8400 0.8200 -
  QoQ % 0.00% -2.38% 3.70% -2.41% -1.19% 2.44% -
  Horiz. % 100.00% 100.00% 102.44% 98.78% 101.22% 102.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1400 0.1700 0.1400 0.1950 0.2000 0.1950 0.2000 -
P/RPS 1.80 2.55 1.68 2.28 2.96 1.96 2.18 -12.02%
  QoQ % -29.41% 51.79% -26.32% -22.97% 51.02% -10.09% -
  Horiz. % 82.57% 116.97% 77.06% 104.59% 135.78% 89.91% 100.00%
P/EPS -20.85 -10.33 4.14 -26.48 -17.76 37.05 -118.61 -68.72%
  QoQ % -101.84% -349.52% 115.63% -49.10% -147.94% 131.24% -
  Horiz. % 17.58% 8.71% -3.49% 22.33% 14.97% -31.24% 100.00%
EY -4.80 -9.68 24.15 -3.78 -5.63 2.70 -0.84 220.65%
  QoQ % 50.41% -140.08% 738.89% 32.86% -308.52% 421.43% -
  Horiz. % 571.43% 1,152.38% -2,875.00% 450.00% 670.24% -321.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.17 0.21 0.17 0.24 0.24 0.23 0.24 -20.59%
  QoQ % -19.05% 23.53% -29.17% 0.00% 4.35% -4.17% -
  Horiz. % 70.83% 87.50% 70.83% 100.00% 100.00% 95.83% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 27/02/19 30/11/18 29/08/18 - 27/02/18 -
Price 0.1400 0.1400 0.1650 0.1700 0.2050 0.1950 0.2000 -
P/RPS 1.80 2.10 1.98 1.99 3.03 1.96 2.18 -12.02%
  QoQ % -14.29% 6.06% -0.50% -34.32% 54.59% -10.09% -
  Horiz. % 82.57% 96.33% 90.83% 91.28% 138.99% 89.91% 100.00%
P/EPS -20.85 -8.51 4.88 -23.09 -18.21 37.05 -118.61 -68.72%
  QoQ % -145.01% -274.39% 121.13% -26.80% -149.15% 131.24% -
  Horiz. % 17.58% 7.17% -4.11% 19.47% 15.35% -31.24% 100.00%
EY -4.80 -11.76 20.49 -4.33 -5.49 2.70 -0.84 220.65%
  QoQ % 59.18% -157.39% 573.21% 21.13% -303.33% 421.43% -
  Horiz. % 571.43% 1,400.00% -2,439.29% 515.48% 653.57% -321.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.17 0.17 0.20 0.21 0.25 0.23 0.24 -20.59%
  QoQ % 0.00% -15.00% -4.76% -16.00% 8.70% -4.17% -
  Horiz. % 70.83% 70.83% 83.33% 87.50% 104.17% 95.83% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

350  382  467  1061 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.055+0.02 
 HSI-C7K 0.265-0.01 
 RSAWIT 0.34+0.04 
 ARMADA 0.465-0.01 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.425+0.005 
 SANICHI 0.065+0.005 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers