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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 17,511 17,939 14,195 20,848 19,267 17,820 15,163 10.04%
  QoQ % -2.39% 26.38% -31.91% 8.21% 8.12% 17.52% -
  Horiz. % 115.49% 118.31% 93.62% 137.49% 127.07% 117.52% 100.00%
PBT 7,191 -1,660 -2,839 1,408 1,583 -1,307 4,233 42.24%
  QoQ % 533.19% 41.53% -301.63% -11.05% 221.12% -130.88% -
  Horiz. % 169.88% -39.22% -67.07% 33.26% 37.40% -30.88% 100.00%
Tax -245 -174 178 -603 -6 -301 -897 -57.80%
  QoQ % -40.80% -197.75% 129.52% -9,950.00% 98.01% 66.44% -
  Horiz. % 27.31% 19.40% -19.84% 67.22% 0.67% 33.56% 100.00%
NP 6,946 -1,834 -2,661 805 1,577 -1,608 3,336 62.84%
  QoQ % 478.74% 31.08% -430.56% -48.95% 198.07% -148.20% -
  Horiz. % 208.21% -54.98% -79.77% 24.13% 47.27% -48.20% 100.00%
NP to SH 7,098 -1,546 -2,364 1,105 -354 -1,346 3,605 56.90%
  QoQ % 559.12% 34.60% -313.94% 412.15% 73.70% -137.34% -
  Horiz. % 196.89% -42.88% -65.58% 30.65% -9.82% -37.34% 100.00%
Tax Rate 3.41 % - % - % 42.83 % 0.38 % - % 21.19 % -70.32%
  QoQ % 0.00% 0.00% 0.00% 11,171.05% 0.00% 0.00% -
  Horiz. % 16.09% 0.00% 0.00% 202.12% 1.79% 0.00% 100.00%
Total Cost 10,565 19,773 16,856 20,043 17,690 19,428 11,827 -7.23%
  QoQ % -46.57% 17.31% -15.90% 13.30% -8.95% 64.27% -
  Horiz. % 89.33% 167.19% 142.52% 169.47% 149.57% 164.27% 100.00%
Net Worth 176,349 170,051 174,250 176,349 172,150 174,250 176,349 -
  QoQ % 3.70% -2.41% -1.19% 2.44% -1.20% -1.19% -
  Horiz. % 100.00% 96.43% 98.81% 100.00% 97.62% 98.81% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 176,349 170,051 174,250 176,349 172,150 174,250 176,349 -
  QoQ % 3.70% -2.41% -1.19% 2.44% -1.20% -1.19% -
  Horiz. % 100.00% 96.43% 98.81% 100.00% 97.62% 98.81% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 39.67 % -10.22 % -18.75 % 3.86 % 8.18 % -9.02 % 22.00 % 47.99%
  QoQ % 488.16% 45.49% -585.75% -52.81% 190.69% -141.00% -
  Horiz. % 180.32% -46.45% -85.23% 17.55% 37.18% -41.00% 100.00%
ROE 4.02 % -0.91 % -1.36 % 0.63 % -0.21 % -0.77 % 2.04 % 56.99%
  QoQ % 541.76% 33.09% -315.87% 400.00% 72.73% -137.75% -
  Horiz. % 197.06% -44.61% -66.67% 30.88% -10.29% -37.75% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.34 8.54 6.76 9.93 9.18 8.49 7.22 10.06%
  QoQ % -2.34% 26.33% -31.92% 8.17% 8.13% 17.59% -
  Horiz. % 115.51% 118.28% 93.63% 137.53% 127.15% 117.59% 100.00%
EPS 3.38 -0.74 -1.13 0.53 -0.17 -0.64 1.72 56.70%
  QoQ % 556.76% 34.51% -313.21% 411.76% 73.44% -137.21% -
  Horiz. % 196.51% -43.02% -65.70% 30.81% -9.88% -37.21% 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 0.8400 0.8100 0.8300 0.8400 0.8200 0.8300 0.8400 -
  QoQ % 3.70% -2.41% -1.19% 2.44% -1.20% -1.19% -
  Horiz. % 100.00% 96.43% 98.81% 100.00% 97.62% 98.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,999
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.34 8.54 6.76 9.93 9.18 8.49 7.22 10.06%
  QoQ % -2.34% 26.33% -31.92% 8.17% 8.13% 17.59% -
  Horiz. % 115.51% 118.28% 93.63% 137.53% 127.15% 117.59% 100.00%
EPS 3.38 -0.74 -1.13 0.53 -0.17 -0.64 1.72 56.70%
  QoQ % 556.76% 34.51% -313.21% 411.76% 73.44% -137.21% -
  Horiz. % 196.51% -43.02% -65.70% 30.81% -9.88% -37.21% 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 0.8400 0.8100 0.8300 0.8400 0.8200 0.8300 0.8400 -
  QoQ % 3.70% -2.41% -1.19% 2.44% -1.20% -1.19% -
  Horiz. % 100.00% 96.43% 98.81% 100.00% 97.62% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1400 0.1950 0.2000 0.1950 0.2000 0.2250 0.2250 -
P/RPS 1.68 2.28 2.96 1.96 2.18 2.65 3.12 -33.74%
  QoQ % -26.32% -22.97% 51.02% -10.09% -17.74% -15.06% -
  Horiz. % 53.85% 73.08% 94.87% 62.82% 69.87% 84.94% 100.00%
P/EPS 4.14 -26.48 -17.76 37.05 -118.61 -35.09 13.10 -53.51%
  QoQ % 115.63% -49.10% -147.94% 131.24% -238.02% -367.86% -
  Horiz. % 31.60% -202.14% -135.57% 282.82% -905.42% -267.86% 100.00%
EY 24.15 -3.78 -5.63 2.70 -0.84 -2.85 7.63 115.12%
  QoQ % 738.89% 32.86% -308.52% 421.43% 70.53% -137.35% -
  Horiz. % 316.51% -49.54% -73.79% 35.39% -11.01% -37.35% 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 0.24 0.24 0.23 0.24 0.27 0.27 -26.48%
  QoQ % -29.17% 0.00% 4.35% -4.17% -11.11% 0.00% -
  Horiz. % 62.96% 88.89% 88.89% 85.19% 88.89% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 29/08/18 - 27/02/18 22/11/17 30/08/17 -
Price 0.1650 0.1700 0.2050 0.1950 0.2000 0.2250 0.2300 -
P/RPS 1.98 1.99 3.03 1.96 2.18 2.65 3.18 -27.02%
  QoQ % -0.50% -34.32% 54.59% -10.09% -17.74% -16.67% -
  Horiz. % 62.26% 62.58% 95.28% 61.64% 68.55% 83.33% 100.00%
P/EPS 4.88 -23.09 -18.21 37.05 -118.61 -35.09 13.39 -48.88%
  QoQ % 121.13% -26.80% -149.15% 131.24% -238.02% -362.06% -
  Horiz. % 36.45% -172.44% -136.00% 276.70% -885.81% -262.06% 100.00%
EY 20.49 -4.33 -5.49 2.70 -0.84 -2.85 7.47 95.59%
  QoQ % 573.21% 21.13% -303.33% 421.43% 70.53% -138.15% -
  Horiz. % 274.30% -57.97% -73.49% 36.14% -11.24% -38.15% 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 0.20 0.21 0.25 0.23 0.24 0.27 0.27 -18.09%
  QoQ % -4.76% -16.00% 8.70% -4.17% -11.11% 0.00% -
  Horiz. % 74.07% 77.78% 92.59% 85.19% 88.89% 100.00% 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.
 


 

1887 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 1.700.00 
 UCREST 0.2650.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.310.00 
 3A 0.9450.00 
 M3TECH 0.0450.00 
Partners & Brokers