Highlights

[SMCAP] YoY Quarter Result on 2011-06-30 [#2]

Stock [SMCAP]: SINMAH CAPITAL BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     18.94%    YoY -     91.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 108,796 101,760 87,029 91,519 81,503 92,029 96,001 2.11%
  YoY % 6.91% 16.93% -4.91% 12.29% -11.44% -4.14% -
  Horiz. % 113.33% 106.00% 90.65% 95.33% 84.90% 95.86% 100.00%
PBT 570 2,050 1,272 4,548 1,499 550 -543 -
  YoY % -72.20% 61.16% -72.03% 203.40% 172.55% 201.29% -
  Horiz. % -104.97% -377.53% -234.25% -837.57% -276.06% -101.29% 100.00%
Tax -546 -209 -524 -483 570 -390 -316 9.54%
  YoY % -161.24% 60.11% -8.49% -184.74% 246.15% -23.42% -
  Horiz. % 172.78% 66.14% 165.82% 152.85% -180.38% 123.42% 100.00%
NP 24 1,841 748 4,065 2,069 160 -859 -
  YoY % -98.70% 146.12% -81.60% 96.47% 1,193.12% 118.63% -
  Horiz. % -2.79% -214.32% -87.08% -473.22% -240.86% -18.63% 100.00%
NP to SH 1,078 1,719 227 4,006 2,089 188 -3,625 -
  YoY % -37.29% 657.27% -94.33% 91.77% 1,011.17% 105.19% -
  Horiz. % -29.74% -47.42% -6.26% -110.51% -57.63% -5.19% 100.00%
Tax Rate 95.79 % 10.20 % 41.19 % 10.62 % -38.03 % 70.91 % - % -
  YoY % 839.12% -75.24% 287.85% 127.93% -153.63% 0.00% -
  Horiz. % 135.09% 14.38% 58.09% 14.98% -53.63% 100.00% -
Total Cost 108,772 99,919 86,281 87,454 79,434 91,869 96,860 1.95%
  YoY % 8.86% 15.81% -1.34% 10.10% -13.54% -5.15% -
  Horiz. % 112.30% 103.16% 89.08% 90.29% 82.01% 94.85% 100.00%
Net Worth 93,597 153,833 88,258 55,543 73,453 86,579 89,709 0.71%
  YoY % -39.16% 74.30% 58.90% -24.38% -15.16% -3.49% -
  Horiz. % 104.33% 171.48% 98.38% 61.92% 81.88% 96.51% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 93,597 153,833 88,258 55,543 73,453 86,579 89,709 0.71%
  YoY % -39.16% 74.30% 58.90% -24.38% -15.16% -3.49% -
  Horiz. % 104.33% 171.48% 98.38% 61.92% 81.88% 96.51% 100.00%
NOSH 61,083 55,451 55,365 55,543 55,558 55,294 55,513 1.61%
  YoY % 10.16% 0.15% -0.32% -0.03% 0.48% -0.39% -
  Horiz. % 110.03% 99.89% 99.73% 100.06% 100.08% 99.61% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.02 % 1.81 % 0.86 % 4.44 % 2.54 % 0.17 % -0.89 % -
  YoY % -98.90% 110.47% -80.63% 74.80% 1,394.12% 119.10% -
  Horiz. % -2.25% -203.37% -96.63% -498.88% -285.39% -19.10% 100.00%
ROE 1.15 % 1.12 % 0.26 % 7.21 % 2.84 % 0.22 % -4.04 % -
  YoY % 2.68% 330.77% -96.39% 153.87% 1,190.91% 105.45% -
  Horiz. % -28.47% -27.72% -6.44% -178.47% -70.30% -5.45% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 178.11 183.51 157.19 164.77 146.70 166.44 172.93 0.49%
  YoY % -2.94% 16.74% -4.60% 12.32% -11.86% -3.75% -
  Horiz. % 103.00% 106.12% 90.90% 95.28% 84.83% 96.25% 100.00%
EPS 1.76 3.10 0.41 7.21 3.76 0.34 -6.53 -
  YoY % -43.23% 656.10% -94.31% 91.76% 1,005.88% 105.21% -
  Horiz. % -26.95% -47.47% -6.28% -110.41% -57.58% -5.21% 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 1.5323 2.7742 1.5941 1.0000 1.3221 1.5658 1.6160 -0.88%
  YoY % -44.77% 74.03% 59.41% -24.36% -15.56% -3.11% -
  Horiz. % 94.82% 171.67% 98.64% 61.88% 81.81% 96.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,791
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 50.89 47.60 40.71 42.81 38.12 43.05 44.90 2.11%
  YoY % 6.91% 16.92% -4.91% 12.30% -11.45% -4.12% -
  Horiz. % 113.34% 106.01% 90.67% 95.35% 84.90% 95.88% 100.00%
EPS 0.50 0.80 0.11 1.87 0.98 0.09 -1.70 -
  YoY % -37.50% 627.27% -94.12% 90.82% 988.89% 105.29% -
  Horiz. % -29.41% -47.06% -6.47% -110.00% -57.65% -5.29% 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 0.4378 0.7196 0.4128 0.2598 0.3436 0.4050 0.4196 0.71%
  YoY % -39.16% 74.32% 58.89% -24.39% -15.16% -3.48% -
  Horiz. % 104.34% 171.50% 98.38% 61.92% 81.89% 96.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.6400 0.8300 0.5600 0.7300 0.4500 0.5500 0.5700 -
P/RPS 0.36 0.45 0.36 0.44 0.31 0.33 0.33 1.46%
  YoY % -20.00% 25.00% -18.18% 41.94% -6.06% 0.00% -
  Horiz. % 109.09% 136.36% 109.09% 133.33% 93.94% 100.00% 100.00%
P/EPS 36.26 26.77 136.59 10.12 11.97 161.76 -8.73 -
  YoY % 35.45% -80.40% 1,249.70% -15.46% -92.60% 1,952.92% -
  Horiz. % -415.35% -306.64% -1,564.60% -115.92% -137.11% -1,852.92% 100.00%
EY 2.76 3.73 0.73 9.88 8.36 0.62 -11.46 -
  YoY % -26.01% 410.96% -92.61% 18.18% 1,248.39% 105.41% -
  Horiz. % -24.08% -32.55% -6.37% -86.21% -72.95% -5.41% 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 0.42 0.30 0.35 0.73 0.34 0.35 0.35 3.08%
  YoY % 40.00% -14.29% -52.05% 114.71% -2.86% 0.00% -
  Horiz. % 120.00% 85.71% 100.00% 208.57% 97.14% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 29/08/12 23/08/11 30/08/10 28/08/09 28/08/08 -
Price 0.7700 0.5200 0.5100 0.6500 0.5400 0.6200 0.5400 -
P/RPS 0.43 0.28 0.32 0.39 0.37 0.37 0.31 5.60%
  YoY % 53.57% -12.50% -17.95% 5.41% 0.00% 19.35% -
  Horiz. % 138.71% 90.32% 103.23% 125.81% 119.35% 119.35% 100.00%
P/EPS 43.63 16.77 124.39 9.01 14.36 182.35 -8.27 -
  YoY % 160.17% -86.52% 1,280.58% -37.26% -92.13% 2,304.96% -
  Horiz. % -527.57% -202.78% -1,504.11% -108.95% -173.64% -2,204.96% 100.00%
EY 2.29 5.96 0.80 11.10 6.96 0.55 -12.09 -
  YoY % -61.58% 645.00% -92.79% 59.48% 1,165.45% 104.55% -
  Horiz. % -18.94% -49.30% -6.62% -91.81% -57.57% -4.55% 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 0.50 0.19 0.32 0.65 0.41 0.40 0.33 7.17%
  YoY % 163.16% -40.62% -50.77% 58.54% 2.50% 21.21% -
  Horiz. % 151.52% 57.58% 96.97% 196.97% 124.24% 121.21% 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
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

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