Highlights

[SMCAP] YoY Annualized Quarter Result on 2016-12-31 [#4]

Stock [SMCAP]: SINMAH CAPITAL BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -44.05%    YoY -     171.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 182,475 182,012 299,532 343,696 345,926 418,426 455,381 -14.13%
  YoY % 0.25% -39.23% -12.85% -0.64% -17.33% -8.12% -
  Horiz. % 40.07% 39.97% 65.78% 75.47% 75.96% 91.88% 100.00%
PBT 1,417 -35,766 22,638 4,971 -14,925 5,433 11,356 -29.30%
  YoY % 103.96% -257.99% 355.40% 133.31% -374.71% -52.16% -
  Horiz. % 12.48% -314.95% 199.35% 43.77% -131.43% 47.84% 100.00%
Tax -2,234 -3,387 -7,019 6,944 -1,410 -3,817 -7,052 -17.43%
  YoY % 34.04% 51.75% -201.08% 592.48% 63.06% 45.87% -
  Horiz. % 31.68% 48.03% 99.53% -98.47% 19.99% 54.13% 100.00%
NP -817 -39,153 15,619 11,915 -16,335 1,616 4,304 -
  YoY % 97.91% -350.68% 31.09% 172.94% -1,110.83% -62.45% -
  Horiz. % -18.98% -909.69% 362.89% 276.84% -379.53% 37.55% 100.00%
NP to SH -900 -38,626 15,633 11,936 -16,693 2,230 4,330 -
  YoY % 97.67% -347.08% 30.97% 171.50% -848.57% -48.50% -
  Horiz. % -20.79% -892.06% 361.04% 275.66% -385.52% 51.50% 100.00%
Tax Rate 157.66 % - % 31.01 % -139.69 % - % 70.26 % 62.10 % 16.79%
  YoY % 0.00% 0.00% 122.20% 0.00% 0.00% 13.14% -
  Horiz. % 253.88% 0.00% 49.94% -224.94% 0.00% 113.14% 100.00%
Total Cost 183,292 221,165 283,913 331,781 362,261 416,810 451,077 -13.93%
  YoY % -17.12% -22.10% -14.43% -8.41% -13.09% -7.60% -
  Horiz. % 40.63% 49.03% 62.94% 73.55% 80.31% 92.40% 100.00%
Net Worth 95,650 101,016 110,004 94,648 78,455 95,112 87,661 1.46%
  YoY % -5.31% -8.17% 16.22% 20.64% -17.51% 8.50% -
  Horiz. % 109.11% 115.23% 125.49% 107.97% 89.50% 108.50% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 95,650 101,016 110,004 94,648 78,455 95,112 87,661 1.46%
  YoY % -5.31% -8.17% 16.22% 20.64% -17.51% 8.50% -
  Horiz. % 109.11% 115.23% 125.49% 107.97% 89.50% 108.50% 100.00%
NOSH 213,791 213,791 61,083 61,083 61,083 61,059 57,980 24.28%
  YoY % 0.00% 250.00% 0.00% 0.00% 0.04% 5.31% -
  Horiz. % 368.73% 368.73% 105.35% 105.35% 105.35% 105.31% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.45 % -21.51 % 5.21 % 3.47 % -4.72 % 0.39 % 0.95 % -
  YoY % 97.91% -512.86% 50.14% 173.52% -1,310.26% -58.95% -
  Horiz. % -47.37% -2,264.21% 548.42% 365.26% -496.84% 41.05% 100.00%
ROE -0.94 % -38.24 % 14.21 % 12.61 % -21.28 % 2.34 % 4.94 % -
  YoY % 97.54% -369.11% 12.69% 159.26% -1,009.40% -52.63% -
  Horiz. % -19.03% -774.09% 287.65% 255.26% -430.77% 47.37% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 85.35 85.14 490.37 562.67 566.32 685.27 785.40 -30.91%
  YoY % 0.25% -82.64% -12.85% -0.64% -17.36% -12.75% -
  Horiz. % 10.87% 10.84% 62.44% 71.64% 72.11% 87.25% 100.00%
EPS -0.42 -34.19 25.59 19.54 -27.33 3.65 7.47 -
  YoY % 98.77% -233.61% 30.96% 171.50% -848.77% -51.14% -
  Horiz. % -5.62% -457.70% 342.57% 261.58% -365.86% 48.86% 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 0.4474 0.4725 1.8009 1.5495 1.2844 1.5577 1.5119 -18.36%
  YoY % -5.31% -73.76% 16.22% 20.64% -17.55% 3.03% -
  Horiz. % 29.59% 31.25% 119.12% 102.49% 84.95% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,791
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 85.35 85.14 140.10 160.76 161.81 195.72 213.00 -14.13%
  YoY % 0.25% -39.23% -12.85% -0.65% -17.33% -8.11% -
  Horiz. % 40.07% 39.97% 65.77% 75.47% 75.97% 91.89% 100.00%
EPS -0.42 -34.19 7.31 5.58 -7.81 1.04 2.03 -
  YoY % 98.77% -567.72% 31.00% 171.45% -850.96% -48.77% -
  Horiz. % -20.69% -1,684.24% 360.10% 274.88% -384.73% 51.23% 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 0.4474 0.4725 0.5145 0.4427 0.3670 0.4449 0.4100 1.46%
  YoY % -5.31% -8.16% 16.22% 20.63% -17.51% 8.51% -
  Horiz. % 109.12% 115.24% 125.49% 107.98% 89.51% 108.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1650 0.1150 0.5450 0.6750 0.6500 0.6000 0.6350 -
P/RPS 0.19 0.14 0.11 0.12 0.11 0.09 0.08 15.50%
  YoY % 35.71% 27.27% -8.33% 9.09% 22.22% 12.50% -
  Horiz. % 237.50% 175.00% 137.50% 150.00% 137.50% 112.50% 100.00%
P/EPS -39.20 -0.64 2.13 3.45 -2.38 16.43 8.50 -
  YoY % -6,025.00% -130.05% -38.26% 244.96% -114.49% 93.29% -
  Horiz. % -461.18% -7.53% 25.06% 40.59% -28.00% 193.29% 100.00%
EY -2.55 -157.11 46.96 28.95 -42.04 6.09 11.76 -
  YoY % 98.38% -434.56% 62.21% 168.86% -790.31% -48.21% -
  Horiz. % -21.68% -1,335.97% 399.32% 246.17% -357.48% 51.79% 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 0.37 0.24 0.30 0.44 0.51 0.39 0.42 -2.09%
  YoY % 54.17% -20.00% -31.82% -13.73% 30.77% -7.14% -
  Horiz. % 88.10% 57.14% 71.43% 104.76% 121.43% 92.86% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 02/03/20 28/02/19 26/02/18 27/02/17 24/02/16 26/02/15 28/02/14 -
Price 0.1250 0.1600 0.4800 0.7600 0.8100 0.6450 0.6350 -
P/RPS 0.15 0.19 0.10 0.14 0.14 0.09 0.08 11.04%
  YoY % -21.05% 90.00% -28.57% 0.00% 55.56% 12.50% -
  Horiz. % 187.50% 237.50% 125.00% 175.00% 175.00% 112.50% 100.00%
P/EPS -29.69 -0.89 1.88 3.89 -2.96 17.66 8.50 -
  YoY % -3,235.96% -147.34% -51.67% 231.42% -116.76% 107.76% -
  Horiz. % -349.29% -10.47% 22.12% 45.76% -34.82% 207.76% 100.00%
EY -3.37 -112.92 53.32 25.71 -33.74 5.66 11.76 -
  YoY % 97.02% -311.78% 107.39% 176.20% -696.11% -51.87% -
  Horiz. % -28.66% -960.20% 453.40% 218.62% -286.90% 48.13% 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 0.28 0.34 0.27 0.49 0.63 0.41 0.42 -6.53%
  YoY % -17.65% 25.93% -44.90% -22.22% 53.66% -2.38% -
  Horiz. % 66.67% 80.95% 64.29% 116.67% 150.00% 97.62% 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
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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