Highlights

[SMCAP] YoY Quarter 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 QoQ -     -57.14%    YoY -     -37.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 71,623 76,743 80,058 94,007 141,104 103,767 90,613 -3.84%
  YoY % -6.67% -4.14% -14.84% -33.38% 35.98% 14.52% -
  Horiz. % 79.04% 84.69% 88.35% 103.75% 155.72% 114.52% 100.00%
PBT 36,171 -2,985 -10,127 2,574 3,804 -6,857 1,032 80.81%
  YoY % 1,311.76% 70.52% -493.43% -32.33% 155.48% -764.44% -
  Horiz. % 3,504.94% -289.24% -981.30% 249.42% 368.60% -664.44% 100.00%
Tax -3,926 -990 -126 -2,233 -3,424 -665 -2,546 7.48%
  YoY % -296.57% -685.71% 94.36% 34.78% -414.89% 73.88% -
  Horiz. % 154.20% 38.88% 4.95% 87.71% 134.49% 26.12% 100.00%
NP 32,245 -3,975 -10,253 341 380 -7,522 -1,514 -
  YoY % 911.20% 61.23% -3,106.74% -10.26% 105.05% -396.83% -
  Horiz. % -2,129.79% 262.55% 677.21% -22.52% -25.10% 496.83% 100.00%
NP to SH 32,267 -4,025 -10,300 198 316 -7,552 -1,924 -
  YoY % 901.66% 60.92% -5,302.02% -37.34% 104.18% -292.52% -
  Horiz. % -1,677.08% 209.20% 535.34% -10.29% -16.42% 392.52% 100.00%
Tax Rate 10.85 % - % - % 86.75 % 90.01 % - % 246.71 % -40.56%
  YoY % 0.00% 0.00% 0.00% -3.62% 0.00% 0.00% -
  Horiz. % 4.40% 0.00% 0.00% 35.16% 36.48% 0.00% 100.00%
Total Cost 39,378 80,718 90,311 93,666 140,724 111,289 92,127 -13.20%
  YoY % -51.22% -10.62% -3.58% -33.44% 26.45% 20.80% -
  Horiz. % 42.74% 87.62% 98.03% 101.67% 152.75% 120.80% 100.00%
Net Worth 110,004 94,648 78,455 95,094 162,609 81,528 89,678 3.46%
  YoY % 16.22% 20.64% -17.50% -41.52% 99.45% -9.09% -
  Horiz. % 122.67% 105.54% 87.48% 106.04% 181.32% 90.91% 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 95,094 162,609 81,528 89,678 3.46%
  YoY % 16.22% 20.64% -17.50% -41.52% 99.45% -9.09% -
  Horiz. % 122.67% 105.54% 87.48% 106.04% 181.32% 90.91% 100.00%
NOSH 61,083 61,083 61,083 61,083 61,083 55,529 55,494 1.61%
  YoY % 0.00% 0.00% 0.00% 0.00% 10.00% 0.06% -
  Horiz. % 110.07% 110.07% 110.07% 110.07% 110.07% 100.06% 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 45.02 % -5.18 % -12.81 % 0.36 % 0.27 % -7.25 % -1.67 % -
  YoY % 969.11% 59.56% -3,658.33% 33.33% 103.72% -334.13% -
  Horiz. % -2,695.81% 310.18% 767.07% -21.56% -16.17% 434.13% 100.00%
ROE 29.33 % -4.25 % -13.13 % 0.21 % 0.19 % -9.26 % -2.15 % -
  YoY % 790.12% 67.63% -6,352.38% 10.53% 102.05% -330.70% -
  Horiz. % -1,364.19% 197.67% 610.70% -9.77% -8.84% 430.70% 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 117.25 125.64 131.06 153.90 231.00 186.87 163.28 -5.36%
  YoY % -6.68% -4.14% -14.84% -33.38% 23.62% 14.45% -
  Horiz. % 71.81% 76.95% 80.27% 94.26% 141.47% 114.45% 100.00%
EPS 52.82 -6.59 -16.86 0.32 0.52 -13.60 -3.46 -
  YoY % 901.52% 60.91% -5,368.75% -38.46% 103.82% -293.06% -
  Horiz. % -1,526.59% 190.46% 487.28% -9.25% -15.03% 393.06% 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 1.5568 2.6621 1.4682 1.6160 1.82%
  YoY % 16.22% 20.64% -17.50% -41.52% 81.32% -9.15% -
  Horiz. % 111.44% 95.88% 79.48% 96.34% 164.73% 90.85% 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 33.50 35.90 37.45 43.97 66.00 48.54 42.38 -3.84%
  YoY % -6.69% -4.14% -14.83% -33.38% 35.97% 14.54% -
  Horiz. % 79.05% 84.71% 88.37% 103.75% 155.73% 114.54% 100.00%
EPS 15.09 -1.88 -4.82 0.09 0.15 -3.53 -0.90 -
  YoY % 902.66% 61.00% -5,455.56% -40.00% 104.25% -292.22% -
  Horiz. % -1,676.67% 208.89% 535.56% -10.00% -16.67% 392.22% 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 0.4448 0.7606 0.3813 0.4195 3.46%
  YoY % 16.22% 20.63% -17.49% -41.52% 99.48% -9.11% -
  Horiz. % 122.65% 105.53% 87.49% 106.03% 181.31% 90.89% 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 0.46 0.54 0.50 0.39 0.27 0.32 0.54 -2.63%
  YoY % -14.81% 8.00% 28.21% 44.44% -15.62% -40.74% -
  Horiz. % 85.19% 100.00% 92.59% 72.22% 50.00% 59.26% 100.00%
P/EPS 1.03 -10.24 -3.85 185.10 122.75 -4.41 -25.38 -
  YoY % 110.06% -165.97% -102.08% 50.79% 2,883.45% 82.62% -
  Horiz. % -4.06% 40.35% 15.17% -729.31% -483.65% 17.38% 100.00%
EY 96.93 -9.76 -25.94 0.54 0.81 -22.67 -3.94 -
  YoY % 1,093.14% 62.37% -4,903.70% -33.33% 103.57% -475.38% -
  Horiz. % -2,460.15% 247.72% 658.38% -13.71% -20.56% 575.38% 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 0.30 0.44 0.51 0.39 0.24 0.41 0.54 -9.32%
  YoY % -31.82% -13.73% 30.77% 62.50% -41.46% -24.07% -
  Horiz. % 55.56% 81.48% 94.44% 72.22% 44.44% 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 0.41 0.60 0.62 0.42 0.27 0.28 0.55 -4.77%
  YoY % -31.67% -3.23% 47.62% 55.56% -3.57% -49.09% -
  Horiz. % 74.55% 109.09% 112.73% 76.36% 49.09% 50.91% 100.00%
P/EPS 0.91 -11.53 -4.80 198.98 122.75 -3.90 -25.67 -
  YoY % 107.89% -140.21% -102.41% 62.10% 3,247.44% 84.81% -
  Horiz. % -3.54% 44.92% 18.70% -775.15% -478.18% 15.19% 100.00%
EY 110.05 -8.67 -20.82 0.50 0.81 -25.66 -3.90 -
  YoY % 1,369.32% 58.36% -4,264.00% -38.27% 103.16% -557.95% -
  Horiz. % -2,821.79% 222.31% 533.85% -12.82% -20.77% 657.95% 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 0.24 0.36 0.55 -11.17%
  YoY % -44.90% -22.22% 53.66% 70.83% -33.33% -34.55% -
  Horiz. % 49.09% 89.09% 114.55% 74.55% 43.64% 65.45% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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
Partners & Brokers