Highlights

[SMCAP] YoY Annual (Unaudited) 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 YoY -     -48.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 299,532 343,696 345,926 418,426 455,381 400,514 407,762 -5.01%
  YoY % -12.85% -0.64% -17.33% -8.12% 13.70% -1.78% -
  Horiz. % 73.46% 84.29% 84.84% 102.62% 111.68% 98.22% 100.00%
PBT 22,638 4,971 -14,925 5,433 11,356 -8,144 16,033 5.91%
  YoY % 355.40% 133.31% -374.71% -52.16% 239.44% -150.80% -
  Horiz. % 141.20% 31.00% -93.09% 33.89% 70.83% -50.80% 100.00%
Tax -7,019 6,944 -1,410 -3,817 -7,052 -572 -6,020 2.59%
  YoY % -201.08% 592.48% 63.06% 45.87% -1,132.87% 90.50% -
  Horiz. % 116.59% -115.35% 23.42% 63.41% 117.14% 9.50% 100.00%
NP 15,619 11,915 -16,335 1,616 4,304 -8,716 10,013 7.68%
  YoY % 31.09% 172.94% -1,110.83% -62.45% 149.38% -187.05% -
  Horiz. % 155.99% 119.00% -163.14% 16.14% 42.98% -87.05% 100.00%
NP to SH 15,633 11,936 -16,693 2,230 4,330 -9,530 9,628 8.41%
  YoY % 30.97% 171.50% -848.57% -48.50% 145.44% -198.98% -
  Horiz. % 162.37% 123.97% -173.38% 23.16% 44.97% -98.98% 100.00%
Tax Rate 31.01 % -139.69 % - % 70.26 % 62.10 % - % 37.55 % -3.14%
  YoY % 122.20% 0.00% 0.00% 13.14% 0.00% 0.00% -
  Horiz. % 82.58% -372.01% 0.00% 187.11% 165.38% 0.00% 100.00%
Total Cost 283,913 331,781 362,261 416,810 451,077 409,230 397,749 -5.46%
  YoY % -14.43% -8.41% -13.09% -7.60% 10.23% 2.89% -
  Horiz. % 71.38% 83.41% 91.08% 104.79% 113.41% 102.89% 100.00%
Net Worth 110,004 94,648 78,455 95,112 87,661 81,624 91,248 3.16%
  YoY % 16.22% 20.64% -17.51% 8.50% 7.40% -10.55% -
  Horiz. % 120.55% 103.73% 85.98% 104.23% 96.07% 89.45% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 110,004 94,648 78,455 95,112 87,661 81,624 91,248 3.16%
  YoY % 16.22% 20.64% -17.51% 8.50% 7.40% -10.55% -
  Horiz. % 120.55% 103.73% 85.98% 104.23% 96.07% 89.45% 100.00%
NOSH 61,083 61,083 61,083 61,059 57,980 55,542 55,544 1.60%
  YoY % 0.00% 0.00% 0.04% 5.31% 4.39% -0.00% -
  Horiz. % 109.97% 109.97% 109.97% 109.93% 104.39% 100.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.21 % 3.47 % -4.72 % 0.39 % 0.95 % -2.18 % 2.46 % 13.31%
  YoY % 50.14% 173.52% -1,310.26% -58.95% 143.58% -188.62% -
  Horiz. % 211.79% 141.06% -191.87% 15.85% 38.62% -88.62% 100.00%
ROE 14.21 % 12.61 % -21.28 % 2.34 % 4.94 % -11.68 % 10.55 % 5.08%
  YoY % 12.69% 159.26% -1,009.40% -52.63% 142.29% -210.71% -
  Horiz. % 134.69% 119.53% -201.71% 22.18% 46.82% -110.71% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 490.37 562.67 566.32 685.27 785.40 721.10 734.12 -6.50%
  YoY % -12.85% -0.64% -17.36% -12.75% 8.92% -1.77% -
  Horiz. % 66.80% 76.65% 77.14% 93.35% 106.99% 98.23% 100.00%
EPS 25.59 19.54 -27.33 3.65 7.47 -17.16 17.34 6.70%
  YoY % 30.96% 171.50% -848.77% -51.14% 143.53% -198.96% -
  Horiz. % 147.58% 112.69% -157.61% 21.05% 43.08% -98.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8009 1.5495 1.2844 1.5577 1.5119 1.4696 1.6428 1.54%
  YoY % 16.22% 20.64% -17.55% 3.03% 2.88% -10.54% -
  Horiz. % 109.62% 94.32% 78.18% 94.82% 92.03% 89.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,791
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 140.10 160.76 161.81 195.72 213.00 187.34 190.73 -5.01%
  YoY % -12.85% -0.65% -17.33% -8.11% 13.70% -1.78% -
  Horiz. % 73.45% 84.29% 84.84% 102.62% 111.68% 98.22% 100.00%
EPS 7.31 5.58 -7.81 1.04 2.03 -4.46 4.50 8.41%
  YoY % 31.00% 171.45% -850.96% -48.77% 145.52% -199.11% -
  Horiz. % 162.44% 124.00% -173.56% 23.11% 45.11% -99.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5145 0.4427 0.3670 0.4449 0.4100 0.3818 0.4268 3.16%
  YoY % 16.22% 20.63% -17.51% 8.51% 7.39% -10.54% -
  Horiz. % 120.55% 103.73% 85.99% 104.24% 96.06% 89.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.5450 0.6750 0.6500 0.6000 0.6350 0.6000 0.8800 -
P/RPS 0.11 0.12 0.11 0.09 0.08 0.08 0.12 -1.44%
  YoY % -8.33% 9.09% 22.22% 12.50% 0.00% -33.33% -
  Horiz. % 91.67% 100.00% 91.67% 75.00% 66.67% 66.67% 100.00%
P/EPS 2.13 3.45 -2.38 16.43 8.50 -3.50 5.08 -13.47%
  YoY % -38.26% 244.96% -114.49% 93.29% 342.86% -168.90% -
  Horiz. % 41.93% 67.91% -46.85% 323.43% 167.32% -68.90% 100.00%
EY 46.96 28.95 -42.04 6.09 11.76 -28.60 19.70 15.56%
  YoY % 62.21% 168.86% -790.31% -48.21% 141.12% -245.18% -
  Horiz. % 238.38% 146.95% -213.40% 30.91% 59.70% -145.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.44 0.51 0.39 0.42 0.41 0.54 -9.32%
  YoY % -31.82% -13.73% 30.77% -7.14% 2.44% -24.07% -
  Horiz. % 55.56% 81.48% 94.44% 72.22% 77.78% 75.93% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 27/02/12 -
Price 0.4800 0.7600 0.8100 0.6450 0.6350 0.5300 0.8900 -
P/RPS 0.10 0.14 0.14 0.09 0.08 0.07 0.12 -2.99%
  YoY % -28.57% 0.00% 55.56% 12.50% 14.29% -41.67% -
  Horiz. % 83.33% 116.67% 116.67% 75.00% 66.67% 58.33% 100.00%
P/EPS 1.88 3.89 -2.96 17.66 8.50 -3.09 5.13 -15.39%
  YoY % -51.67% 231.42% -116.76% 107.76% 375.08% -160.23% -
  Horiz. % 36.65% 75.83% -57.70% 344.25% 165.69% -60.23% 100.00%
EY 53.32 25.71 -33.74 5.66 11.76 -32.37 19.48 18.25%
  YoY % 107.39% 176.20% -696.11% -51.87% 136.33% -266.17% -
  Horiz. % 273.72% 131.98% -173.20% 29.06% 60.37% -166.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.49 0.63 0.41 0.42 0.36 0.54 -10.90%
  YoY % -44.90% -22.22% 53.66% -2.38% 16.67% -33.33% -
  Horiz. % 50.00% 90.74% 116.67% 75.93% 77.78% 66.67% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers