Highlights

[SMCAP] QoQ Quarter Result on 2014-12-31 [#4]

Stock [SMCAP]: SINMAH CAPITAL BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -57.14%    YoY -     -37.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 63,236 60,836 90,106 94,007 101,102 108,796 114,452 -32.64%
  QoQ % 3.95% -32.48% -4.15% -7.02% -7.07% -4.94% -
  Horiz. % 55.25% 53.15% 78.73% 82.14% 88.34% 95.06% 100.00%
PBT 6,133 2,997 -3,570 2,574 2,190 570 854 271.78%
  QoQ % 104.64% 183.95% -238.69% 17.53% 284.21% -33.26% -
  Horiz. % 718.15% 350.94% -418.03% 301.41% 256.44% 66.74% 100.00%
Tax -4,175 -6,872 -595 -2,233 -1,259 -546 -518 301.48%
  QoQ % 39.25% -1,054.96% 73.35% -77.36% -130.59% -5.41% -
  Horiz. % 805.98% 1,326.64% 114.86% 431.08% 243.05% 105.41% 100.00%
NP 1,958 -3,875 -4,165 341 931 24 336 223.48%
  QoQ % 150.53% 6.96% -1,321.41% -63.37% 3,779.17% -92.86% -
  Horiz. % 582.74% -1,153.27% -1,239.58% 101.49% 277.08% 7.14% 100.00%
NP to SH 5,678 2,670 -4,382 198 462 1,078 507 399.83%
  QoQ % 112.66% 160.93% -2,313.13% -57.14% -57.14% 112.62% -
  Horiz. % 1,119.92% 526.63% -864.30% 39.05% 91.12% 212.62% 100.00%
Tax Rate 68.07 % 229.30 % - % 86.75 % 57.49 % 95.79 % 60.66 % 7.98%
  QoQ % -70.31% 0.00% 0.00% 50.90% -39.98% 57.91% -
  Horiz. % 112.22% 378.01% 0.00% 143.01% 94.77% 157.91% 100.00%
Total Cost 61,278 64,711 94,271 93,666 100,171 108,772 114,116 -33.91%
  QoQ % -5.31% -31.36% 0.65% -6.49% -7.91% -4.68% -
  Horiz. % 53.70% 56.71% 82.61% 82.08% 87.78% 95.32% 100.00%
Net Worth 61,083 86,945 90,763 95,094 94,966 93,597 92,870 -24.35%
  QoQ % -29.75% -4.21% -4.55% 0.14% 1.46% 0.78% -
  Horiz. % 65.77% 93.62% 97.73% 102.39% 102.26% 100.78% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 61,083 86,945 90,763 95,094 94,966 93,597 92,870 -24.35%
  QoQ % -29.75% -4.21% -4.55% 0.14% 1.46% 0.78% -
  Horiz. % 65.77% 93.62% 97.73% 102.39% 102.26% 100.78% 100.00%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 -
  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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.10 % -6.37 % -4.62 % 0.36 % 0.92 % 0.02 % 0.29 % 384.56%
  QoQ % 148.67% -37.88% -1,383.33% -60.87% 4,500.00% -93.10% -
  Horiz. % 1,068.97% -2,196.55% -1,593.10% 124.14% 317.24% 6.90% 100.00%
ROE 9.30 % 3.07 % -4.83 % 0.21 % 0.49 % 1.15 % 0.55 % 557.66%
  QoQ % 202.93% 163.56% -2,400.00% -57.14% -57.39% 109.09% -
  Horiz. % 1,690.91% 558.18% -878.18% 38.18% 89.09% 209.09% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 103.52 99.60 147.51 153.90 165.52 178.11 187.37 -32.64%
  QoQ % 3.94% -32.48% -4.15% -7.02% -7.07% -4.94% -
  Horiz. % 55.25% 53.16% 78.73% 82.14% 88.34% 95.06% 100.00%
EPS 9.30 4.37 -7.17 0.32 0.76 1.76 0.83 399.99%
  QoQ % 112.81% 160.95% -2,340.63% -57.89% -56.82% 112.05% -
  Horiz. % 1,120.48% 526.51% -863.86% 38.55% 91.57% 212.05% 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 1.0000 1.4234 1.4859 1.5568 1.5547 1.5323 1.5204 -24.35%
  QoQ % -29.75% -4.21% -4.55% 0.14% 1.46% 0.78% -
  Horiz. % 65.77% 93.62% 97.73% 102.39% 102.26% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 291,791
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.67 20.85 30.88 32.22 34.65 37.29 39.22 -32.64%
  QoQ % 3.93% -32.48% -4.16% -7.01% -7.08% -4.92% -
  Horiz. % 55.25% 53.16% 78.74% 82.15% 88.35% 95.08% 100.00%
EPS 1.95 0.92 -1.50 0.07 0.16 0.37 0.17 407.86%
  QoQ % 111.96% 161.33% -2,242.86% -56.25% -56.76% 117.65% -
  Horiz. % 1,147.06% 541.18% -882.35% 41.18% 94.12% 217.65% 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 0.2093 0.2980 0.3111 0.3259 0.3255 0.3208 0.3183 -24.36%
  QoQ % -29.77% -4.21% -4.54% 0.12% 1.47% 0.79% -
  Horiz. % 65.76% 93.62% 97.74% 102.39% 102.26% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.5500 0.6000 0.7250 0.6000 0.7950 0.6400 0.6900 -
P/RPS 0.53 0.60 0.49 0.39 0.48 0.36 0.37 27.04%
  QoQ % -11.67% 22.45% 25.64% -18.75% 33.33% -2.70% -
  Horiz. % 143.24% 162.16% 132.43% 105.41% 129.73% 97.30% 100.00%
P/EPS 5.92 13.73 -10.11 185.10 105.11 36.26 83.13 -82.79%
  QoQ % -56.88% 235.81% -105.46% 76.10% 189.88% -56.38% -
  Horiz. % 7.12% 16.52% -12.16% 222.66% 126.44% 43.62% 100.00%
EY 16.90 7.29 -9.89 0.54 0.95 2.76 1.20 482.24%
  QoQ % 131.82% 173.71% -1,931.48% -43.16% -65.58% 130.00% -
  Horiz. % 1,408.33% 607.50% -824.17% 45.00% 79.17% 230.00% 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 0.55 0.42 0.49 0.39 0.51 0.42 0.45 14.30%
  QoQ % 30.95% -14.29% 25.64% -23.53% 21.43% -6.67% -
  Horiz. % 122.22% 93.33% 108.89% 86.67% 113.33% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 18/08/15 27/05/15 26/02/15 25/11/14 27/08/14 30/05/14 -
Price 0.5750 0.5200 0.6100 0.6450 0.7000 0.7700 0.6200 -
P/RPS 0.56 0.52 0.41 0.42 0.42 0.43 0.33 42.23%
  QoQ % 7.69% 26.83% -2.38% 0.00% -2.33% 30.30% -
  Horiz. % 169.70% 157.58% 124.24% 127.27% 127.27% 130.30% 100.00%
P/EPS 6.19 11.90 -8.50 198.98 92.55 43.63 74.70 -80.96%
  QoQ % -47.98% 240.00% -104.27% 115.00% 112.12% -41.59% -
  Horiz. % 8.29% 15.93% -11.38% 266.37% 123.90% 58.41% 100.00%
EY 16.17 8.41 -11.76 0.50 1.08 2.29 1.34 425.31%
  QoQ % 92.27% 171.51% -2,452.00% -53.70% -52.84% 70.90% -
  Horiz. % 1,206.72% 627.61% -877.61% 37.31% 80.60% 170.90% 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 0.58 0.37 0.41 0.41 0.45 0.50 0.41 25.99%
  QoQ % 56.76% -9.76% 0.00% -8.89% -10.00% 21.95% -
  Horiz. % 141.46% 90.24% 100.00% 100.00% 109.76% 121.95% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS