Highlights

[SMCAP] YoY Annualized Quarter Result on 2013-12-31 [#4]

Stock [SMCAP]: SINMAH CAPITAL BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -17.45%    YoY -     145.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 343,696 345,926 418,426 455,381 400,514 407,762 331,155 0.62%
  YoY % -0.64% -17.33% -8.12% 13.70% -1.78% 23.13% -
  Horiz. % 103.79% 104.46% 126.35% 137.51% 120.94% 123.13% 100.00%
PBT 4,971 -14,925 5,433 11,356 -8,144 16,033 3,597 5.53%
  YoY % 133.31% -374.71% -52.16% 239.44% -150.80% 345.73% -
  Horiz. % 138.20% -414.93% 151.04% 315.71% -226.41% 445.73% 100.00%
Tax 6,944 -1,410 -3,817 -7,052 -572 -6,020 -2,772 -
  YoY % 592.48% 63.06% 45.87% -1,132.87% 90.50% -117.17% -
  Horiz. % -250.51% 50.87% 137.70% 254.40% 20.63% 217.17% 100.00%
NP 11,915 -16,335 1,616 4,304 -8,716 10,013 825 55.99%
  YoY % 172.94% -1,110.83% -62.45% 149.38% -187.05% 1,113.70% -
  Horiz. % 1,444.24% -1,980.00% 195.88% 521.70% -1,056.48% 1,213.70% 100.00%
NP to SH 11,936 -16,693 2,230 4,330 -9,530 9,628 1,221 46.18%
  YoY % 171.50% -848.57% -48.50% 145.44% -198.98% 688.53% -
  Horiz. % 977.56% -1,367.16% 182.64% 354.63% -780.51% 788.53% 100.00%
Tax Rate -139.69 % - % 70.26 % 62.10 % - % 37.55 % 77.06 % -
  YoY % 0.00% 0.00% 13.14% 0.00% 0.00% -51.27% -
  Horiz. % -181.27% 0.00% 91.18% 80.59% 0.00% 48.73% 100.00%
Total Cost 331,781 362,261 416,810 451,077 409,230 397,749 330,330 0.07%
  YoY % -8.41% -13.09% -7.60% 10.23% 2.89% 20.41% -
  Horiz. % 100.44% 109.67% 126.18% 136.55% 123.89% 120.41% 100.00%
Net Worth 94,648 78,455 95,112 87,661 81,624 91,248 80,606 2.71%
  YoY % 20.64% -17.51% 8.50% 7.40% -10.55% 13.20% -
  Horiz. % 117.42% 97.33% 118.00% 108.75% 101.26% 113.20% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 94,648 78,455 95,112 87,661 81,624 91,248 80,606 2.71%
  YoY % 20.64% -17.51% 8.50% 7.40% -10.55% 13.20% -
  Horiz. % 117.42% 97.33% 118.00% 108.75% 101.26% 113.20% 100.00%
NOSH 61,083 61,083 61,059 57,980 55,542 55,544 55,483 1.61%
  YoY % 0.00% 0.04% 5.31% 4.39% -0.00% 0.11% -
  Horiz. % 110.09% 110.09% 110.05% 104.50% 100.11% 100.11% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.47 % -4.72 % 0.39 % 0.95 % -2.18 % 2.46 % 0.25 % 54.96%
  YoY % 173.52% -1,310.26% -58.95% 143.58% -188.62% 884.00% -
  Horiz. % 1,388.00% -1,888.00% 156.00% 380.00% -872.00% 984.00% 100.00%
ROE 12.61 % -21.28 % 2.34 % 4.94 % -11.68 % 10.55 % 1.51 % 42.39%
  YoY % 159.26% -1,009.40% -52.63% 142.29% -210.71% 598.68% -
  Horiz. % 835.10% -1,409.27% 154.97% 327.15% -773.51% 698.68% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 562.67 566.32 685.27 785.40 721.10 734.12 596.85 -0.98%
  YoY % -0.64% -17.36% -12.75% 8.92% -1.77% 23.00% -
  Horiz. % 94.27% 94.88% 114.81% 131.59% 120.82% 123.00% 100.00%
EPS 19.54 -27.33 3.65 7.47 -17.16 17.34 2.20 43.86%
  YoY % 171.50% -848.77% -51.14% 143.53% -198.96% 688.18% -
  Horiz. % 888.18% -1,242.27% 165.91% 339.55% -780.00% 788.18% 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 1.5495 1.2844 1.5577 1.5119 1.4696 1.6428 1.4528 1.08%
  YoY % 20.64% -17.55% 3.03% 2.88% -10.54% 13.08% -
  Horiz. % 106.66% 88.41% 107.22% 104.07% 101.16% 113.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,791
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 160.76 161.81 195.72 213.00 187.34 190.73 154.90 0.62%
  YoY % -0.65% -17.33% -8.11% 13.70% -1.78% 23.13% -
  Horiz. % 103.78% 104.46% 126.35% 137.51% 120.94% 123.13% 100.00%
EPS 5.58 -7.81 1.04 2.03 -4.46 4.50 0.57 46.21%
  YoY % 171.45% -850.96% -48.77% 145.52% -199.11% 689.47% -
  Horiz. % 978.95% -1,370.18% 182.46% 356.14% -782.46% 789.47% 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 0.4427 0.3670 0.4449 0.4100 0.3818 0.4268 0.3770 2.71%
  YoY % 20.63% -17.51% 8.51% 7.39% -10.54% 13.21% -
  Horiz. % 117.43% 97.35% 118.01% 108.75% 101.27% 113.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.6750 0.6500 0.6000 0.6350 0.6000 0.8800 0.5600 -
P/RPS 0.12 0.11 0.09 0.08 0.08 0.12 0.09 4.91%
  YoY % 9.09% 22.22% 12.50% 0.00% -33.33% 33.33% -
  Horiz. % 133.33% 122.22% 100.00% 88.89% 88.89% 133.33% 100.00%
P/EPS 3.45 -2.38 16.43 8.50 -3.50 5.08 25.45 -28.31%
  YoY % 244.96% -114.49% 93.29% 342.86% -168.90% -80.04% -
  Horiz. % 13.56% -9.35% 64.56% 33.40% -13.75% 19.96% 100.00%
EY 28.95 -42.04 6.09 11.76 -28.60 19.70 3.93 39.45%
  YoY % 168.86% -790.31% -48.21% 141.12% -245.18% 401.27% -
  Horiz. % 736.64% -1,069.72% 154.96% 299.24% -727.74% 501.27% 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 0.44 0.51 0.39 0.42 0.41 0.54 0.39 2.03%
  YoY % -13.73% 30.77% -7.14% 2.44% -24.07% 38.46% -
  Horiz. % 112.82% 130.77% 100.00% 107.69% 105.13% 138.46% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 27/02/12 28/02/11 -
Price 0.7600 0.8100 0.6450 0.6350 0.5300 0.8900 0.7000 -
P/RPS 0.14 0.14 0.09 0.08 0.07 0.12 0.12 2.60%
  YoY % 0.00% 55.56% 12.50% 14.29% -41.67% 0.00% -
  Horiz. % 116.67% 116.67% 75.00% 66.67% 58.33% 100.00% 100.00%
P/EPS 3.89 -2.96 17.66 8.50 -3.09 5.13 31.81 -29.52%
  YoY % 231.42% -116.76% 107.76% 375.08% -160.23% -83.87% -
  Horiz. % 12.23% -9.31% 55.52% 26.72% -9.71% 16.13% 100.00%
EY 25.71 -33.74 5.66 11.76 -32.37 19.48 3.14 41.92%
  YoY % 176.20% -696.11% -51.87% 136.33% -266.17% 520.38% -
  Horiz. % 818.79% -1,074.52% 180.25% 374.52% -1,030.89% 620.38% 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 0.49 0.63 0.41 0.42 0.36 0.54 0.48 0.34%
  YoY % -22.22% 53.66% -2.38% 16.67% -33.33% 12.50% -
  Horiz. % 102.08% 131.25% 85.42% 87.50% 75.00% 112.50% 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
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. 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
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers