[SMI] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -48.48%
YoY- -109.64%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 60,630 55,908 70,494 70,644 70,086 83,392 64,079 -3.63%
PBT -10,718 -14,788 4,101 -4,120 -2,860 5,632 31,042 -
Tax -30 -96 -844 -798 -852 -2,412 -1,222 -91.61%
NP -10,748 -14,884 3,257 -4,918 -3,712 3,220 29,820 -
-
NP to SH -9,730 -13,820 4,294 -3,738 -2,518 4,420 28,743 -
-
Tax Rate - - 20.58% - - 42.83% 3.94% -
Total Cost 71,378 70,792 67,237 75,562 73,798 80,172 34,259 63.34%
-
Net Worth 172,150 172,150 176,349 170,051 174,250 176,349 172,150 0.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 172,150 172,150 176,349 170,051 174,250 176,349 172,150 0.00%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -17.73% -26.62% 4.62% -6.96% -5.30% 3.86% 46.54% -
ROE -5.65% -8.03% 2.43% -2.20% -1.45% 2.51% 16.70% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.88 26.63 33.58 33.65 33.38 39.72 30.52 -3.62%
EPS -4.64 -6.60 2.05 -1.79 -1.20 2.12 13.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.84 0.81 0.83 0.84 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.88 26.63 33.58 33.65 33.38 39.72 30.52 -3.62%
EPS -4.64 -6.60 2.05 -1.79 -1.20 2.12 13.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.84 0.81 0.83 0.84 0.82 0.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.14 0.17 0.14 0.195 0.20 0.195 0.20 -
P/RPS 0.48 0.64 0.42 0.58 0.60 0.49 0.66 -19.17%
P/EPS -3.02 -2.58 6.84 -10.95 -16.68 9.26 1.46 -
EY -33.10 -38.72 14.61 -9.13 -6.00 10.80 68.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.17 0.24 0.24 0.23 0.24 -20.58%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 27/02/19 30/11/18 29/08/18 23/05/18 27/02/18 -
Price 0.14 0.14 0.165 0.17 0.205 0.195 0.20 -
P/RPS 0.48 0.53 0.49 0.51 0.61 0.49 0.66 -19.17%
P/EPS -3.02 -2.13 8.07 -9.55 -17.09 9.26 1.46 -
EY -33.10 -47.02 12.40 -10.48 -5.85 10.80 68.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.20 0.21 0.25 0.23 0.24 -20.58%

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