[SMRT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.36%
YoY- 61.37%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 45,482 46,512 61,445 65,738 64,486 47,836 44,443 1.55%
PBT 4,672 4,536 10,018 11,972 11,628 6,132 8,831 -34.61%
Tax -458 -136 -1,450 -420 -356 -284 -498 -5.43%
NP 4,214 4,400 8,568 11,552 11,272 5,848 8,333 -36.55%
-
NP to SH 4,228 4,416 8,507 11,558 11,292 5,852 8,320 -36.34%
-
Tax Rate 9.80% 3.00% 14.47% 3.51% 3.06% 4.63% 5.64% -
Total Cost 41,268 42,112 52,877 54,186 53,214 41,988 36,110 9.31%
-
Net Worth 52,145 51,621 44,334 45,008 43,641 40,059 36,115 27.77%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 16 1,094 1,641 - - -
Div Payout % - - 0.19% 9.47% 14.53% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 52,145 51,621 44,334 45,008 43,641 40,059 36,115 27.77%
NOSH 190,450 190,344 164,444 164,204 164,127 164,382 152,642 15.91%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.27% 9.46% 13.94% 17.57% 17.48% 12.23% 18.75% -
ROE 8.11% 8.55% 19.19% 25.68% 25.87% 14.61% 23.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.88 24.44 37.37 40.03 39.29 29.10 29.12 -12.39%
EPS 2.22 2.32 5.18 7.04 6.88 3.56 5.45 -45.07%
DPS 0.00 0.00 0.01 0.67 1.00 0.00 0.00 -
NAPS 0.2738 0.2712 0.2696 0.2741 0.2659 0.2437 0.2366 10.23%
Adjusted Per Share Value based on latest NOSH - 170,847
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.99 10.22 13.50 14.44 14.17 10.51 9.76 1.56%
EPS 0.93 0.97 1.87 2.54 2.48 1.29 1.83 -36.34%
DPS 0.00 0.00 0.00 0.24 0.36 0.00 0.00 -
NAPS 0.1145 0.1134 0.0974 0.0989 0.0959 0.088 0.0793 27.77%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.225 0.24 0.26 0.22 0.18 0.16 0.12 -
P/RPS 0.94 0.98 0.70 0.55 0.46 0.55 0.41 73.95%
P/EPS 10.14 10.34 5.03 3.13 2.62 4.49 2.20 177.21%
EY 9.87 9.67 19.90 32.00 38.22 22.25 45.42 -63.88%
DY 0.00 0.00 0.04 3.03 5.56 0.00 0.00 -
P/NAPS 0.82 0.88 0.96 0.80 0.68 0.66 0.51 37.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 06/03/13 30/11/12 30/08/12 29/05/12 28/02/12 -
Price 0.21 0.24 0.20 0.27 0.28 0.17 0.21 -
P/RPS 0.88 0.98 0.54 0.67 0.71 0.58 0.72 14.32%
P/EPS 9.46 10.34 3.87 3.84 4.07 4.78 3.85 82.19%
EY 10.57 9.67 25.87 26.07 24.57 20.94 25.96 -45.09%
DY 0.00 0.00 0.05 2.47 3.57 0.00 0.00 -
P/NAPS 0.77 0.88 0.74 0.99 1.05 0.70 0.89 -9.21%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment