[SMI] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 0.8%
YoY- 1037.48%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 53,984 47,316 71,374 69,985 78,246 79,984 72,563 -17.91%
PBT 61,532 105,856 3,407 7,464 8,040 6,176 -2,872 -
Tax -1,830 -72 -1,790 -1,129 -1,078 -1,400 -638 102.00%
NP 59,702 105,784 1,617 6,334 6,962 4,776 -3,510 -
-
NP to SH 60,886 107,076 2,973 6,737 6,684 5,844 -3,953 -
-
Tax Rate 2.97% 0.07% 52.54% 15.13% 13.41% 22.67% - -
Total Cost -5,718 -58,468 69,757 63,650 71,284 75,208 76,073 -
-
Net Worth 176,349 174,250 144,858 146,957 144,858 142,759 144,858 14.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 176,349 174,250 144,858 146,957 144,858 142,759 144,858 14.02%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 110.59% 223.57% 2.27% 9.05% 8.90% 5.97% -4.84% -
ROE 34.53% 61.45% 2.05% 4.58% 4.61% 4.09% -2.73% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.71 22.54 34.00 33.34 37.27 38.10 34.56 -17.91%
EPS 29.00 51.00 1.42 3.21 3.18 2.80 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.69 0.70 0.69 0.68 0.69 14.02%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.71 22.54 34.00 33.34 37.27 38.10 34.56 -17.91%
EPS 29.00 51.00 1.42 3.21 3.18 2.80 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.69 0.70 0.69 0.68 0.69 14.02%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.225 0.195 0.15 0.145 0.135 0.15 0.16 -
P/RPS 0.88 0.87 0.44 0.43 0.36 0.39 0.46 54.16%
P/EPS 0.78 0.38 10.59 4.52 4.24 5.39 -8.50 -
EY 128.90 261.55 9.44 22.13 23.58 18.56 -11.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.22 0.21 0.20 0.22 0.23 11.29%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 27/02/17 24/11/16 25/08/16 23/05/16 26/02/16 -
Price 0.23 0.26 0.16 0.15 0.14 0.135 0.145 -
P/RPS 0.89 1.15 0.47 0.45 0.38 0.35 0.42 65.05%
P/EPS 0.79 0.51 11.30 4.67 4.40 4.85 -7.70 -
EY 126.09 196.17 8.85 21.39 22.74 20.62 -12.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.23 0.21 0.20 0.20 0.21 18.25%

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