Highlights

[SMCAP] YoY Annualized Quarter Result on 2011-12-31 [#4]

Stock [SMCAP]: SINMAH CAPITAL BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -36.27%    YoY -     688.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 418,426 455,381 400,514 407,762 331,155 347,903 400,260 0.74%
  YoY % -8.12% 13.70% -1.78% 23.13% -4.81% -13.08% -
  Horiz. % 104.54% 113.77% 100.06% 101.87% 82.73% 86.92% 100.00%
PBT 5,433 11,356 -8,144 16,033 3,597 -4,530 -2,519 -
  YoY % -52.16% 239.44% -150.80% 345.73% 179.40% -79.83% -
  Horiz. % -215.68% -450.81% 323.30% -636.48% -142.79% 179.83% 100.00%
Tax -3,817 -7,052 -572 -6,020 -2,772 -259 -3,772 0.20%
  YoY % 45.87% -1,132.87% 90.50% -117.17% -970.27% 93.13% -
  Horiz. % 101.19% 186.96% 15.16% 159.60% 73.49% 6.87% 100.00%
NP 1,616 4,304 -8,716 10,013 825 -4,789 -6,291 -
  YoY % -62.45% 149.38% -187.05% 1,113.70% 117.23% 23.88% -
  Horiz. % -25.69% -68.42% 138.55% -159.16% -13.11% 76.12% 100.00%
NP to SH 2,230 4,330 -9,530 9,628 1,221 -6,483 -6,914 -
  YoY % -48.50% 145.44% -198.98% 688.53% 118.83% 6.23% -
  Horiz. % -32.25% -62.63% 137.84% -139.25% -17.66% 93.77% 100.00%
Tax Rate 70.26 % 62.10 % - % 37.55 % 77.06 % - % - % -
  YoY % 13.14% 0.00% 0.00% -51.27% 0.00% 0.00% -
  Horiz. % 91.18% 80.59% 0.00% 48.73% 100.00% - -
Total Cost 416,810 451,077 409,230 397,749 330,330 352,692 406,551 0.42%
  YoY % -7.60% 10.23% 2.89% 20.41% -6.34% -13.25% -
  Horiz. % 102.52% 110.95% 100.66% 97.83% 81.25% 86.75% 100.00%
Net Worth 95,112 87,661 81,624 91,248 80,606 82,225 89,115 1.09%
  YoY % 8.50% 7.40% -10.55% 13.20% -1.97% -7.73% -
  Horiz. % 106.73% 98.37% 91.59% 102.39% 90.45% 92.27% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 95,112 87,661 81,624 91,248 80,606 82,225 89,115 1.09%
  YoY % 8.50% 7.40% -10.55% 13.20% -1.97% -7.73% -
  Horiz. % 106.73% 98.37% 91.59% 102.39% 90.45% 92.27% 100.00%
NOSH 61,059 57,980 55,542 55,544 55,483 55,509 55,530 1.59%
  YoY % 5.31% 4.39% -0.00% 0.11% -0.05% -0.04% -
  Horiz. % 109.96% 104.41% 100.02% 100.03% 99.92% 99.96% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.39 % 0.95 % -2.18 % 2.46 % 0.25 % -1.38 % -1.57 % -
  YoY % -58.95% 143.58% -188.62% 884.00% 118.12% 12.10% -
  Horiz. % -24.84% -60.51% 138.85% -156.69% -15.92% 87.90% 100.00%
ROE 2.34 % 4.94 % -11.68 % 10.55 % 1.51 % -7.88 % -7.76 % -
  YoY % -52.63% 142.29% -210.71% 598.68% 119.16% -1.55% -
  Horiz. % -30.15% -63.66% 150.52% -135.95% -19.46% 101.55% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 685.27 785.40 721.10 734.12 596.85 626.75 720.79 -0.84%
  YoY % -12.75% 8.92% -1.77% 23.00% -4.77% -13.05% -
  Horiz. % 95.07% 108.96% 100.04% 101.85% 82.80% 86.95% 100.00%
EPS 3.65 7.47 -17.16 17.34 2.20 -11.67 -12.45 -
  YoY % -51.14% 143.53% -198.96% 688.18% 118.85% 6.27% -
  Horiz. % -29.32% -60.00% 137.83% -139.28% -17.67% 93.73% 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 1.5577 1.5119 1.4696 1.6428 1.4528 1.4813 1.6048 -0.50%
  YoY % 3.03% 2.88% -10.54% 13.08% -1.92% -7.70% -
  Horiz. % 97.07% 94.21% 91.58% 102.37% 90.53% 92.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,791
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 195.72 213.00 187.34 190.73 154.90 162.73 187.22 0.74%
  YoY % -8.11% 13.70% -1.78% 23.13% -4.81% -13.08% -
  Horiz. % 104.54% 113.77% 100.06% 101.87% 82.74% 86.92% 100.00%
EPS 1.04 2.03 -4.46 4.50 0.57 -3.03 -3.23 -
  YoY % -48.77% 145.52% -199.11% 689.47% 118.81% 6.19% -
  Horiz. % -32.20% -62.85% 138.08% -139.32% -17.65% 93.81% 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 0.4449 0.4100 0.3818 0.4268 0.3770 0.3846 0.4168 1.09%
  YoY % 8.51% 7.39% -10.54% 13.21% -1.98% -7.73% -
  Horiz. % 106.74% 98.37% 91.60% 102.40% 90.45% 92.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.6000 0.6350 0.6000 0.8800 0.5600 0.5500 0.4700 -
P/RPS 0.09 0.08 0.08 0.12 0.09 0.09 0.07 4.28%
  YoY % 12.50% 0.00% -33.33% 33.33% 0.00% 28.57% -
  Horiz. % 128.57% 114.29% 114.29% 171.43% 128.57% 128.57% 100.00%
P/EPS 16.43 8.50 -3.50 5.08 25.45 -4.71 -3.77 -
  YoY % 93.29% 342.86% -168.90% -80.04% 640.34% -24.93% -
  Horiz. % -435.81% -225.46% 92.84% -134.75% -675.07% 124.93% 100.00%
EY 6.09 11.76 -28.60 19.70 3.93 -21.23 -26.49 -
  YoY % -48.21% 141.12% -245.18% 401.27% 118.51% 19.86% -
  Horiz. % -22.99% -44.39% 107.97% -74.37% -14.84% 80.14% 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 0.39 0.42 0.41 0.54 0.39 0.37 0.29 5.06%
  YoY % -7.14% 2.44% -24.07% 38.46% 5.41% 27.59% -
  Horiz. % 134.48% 144.83% 141.38% 186.21% 134.48% 127.59% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 28/02/14 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.6450 0.6350 0.5300 0.8900 0.7000 0.6000 0.3900 -
P/RPS 0.09 0.08 0.07 0.12 0.12 0.10 0.05 10.29%
  YoY % 12.50% 14.29% -41.67% 0.00% 20.00% 100.00% -
  Horiz. % 180.00% 160.00% 140.00% 240.00% 240.00% 200.00% 100.00%
P/EPS 17.66 8.50 -3.09 5.13 31.81 -5.14 -3.13 -
  YoY % 107.76% 375.08% -160.23% -83.87% 718.87% -64.22% -
  Horiz. % -564.22% -271.57% 98.72% -163.90% -1,016.29% 164.22% 100.00%
EY 5.66 11.76 -32.37 19.48 3.14 -19.47 -31.93 -
  YoY % -51.87% 136.33% -266.17% 520.38% 116.13% 39.02% -
  Horiz. % -17.73% -36.83% 101.38% -61.01% -9.83% 60.98% 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 0.41 0.42 0.36 0.54 0.48 0.41 0.24 9.33%
  YoY % -2.38% 16.67% -33.33% 12.50% 17.07% 70.83% -
  Horiz. % 170.83% 175.00% 150.00% 225.00% 200.00% 170.83% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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

TOP ARTICLES

1. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers