[SMISCOR] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 31.56%
YoY- 140.26%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 98,692 95,812 67,803 64,370 61,766 58,324 81,257 13.87%
PBT 12,308 12,176 5,310 4,493 3,340 1,620 3,390 136.78%
Tax -1,560 -1,156 -593 -530 -328 -20 -2,605 -29.01%
NP 10,748 11,020 4,717 3,962 3,012 1,600 785 475.06%
-
NP to SH 7,646 8,704 4,605 3,962 3,012 1,600 785 357.98%
-
Tax Rate 12.67% 9.49% 11.17% 11.80% 9.82% 1.23% 76.84% -
Total Cost 87,944 84,792 63,086 60,408 58,754 56,724 80,472 6.11%
-
Net Worth 67,464 66,299 64,265 63,442 62,287 60,851 61,260 6.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 67,464 66,299 64,265 63,442 62,287 60,851 61,260 6.66%
NOSH 42,430 42,500 42,560 42,578 42,662 42,553 43,141 -1.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.89% 11.50% 6.96% 6.16% 4.88% 2.74% 0.97% -
ROE 11.33% 13.13% 7.17% 6.25% 4.84% 2.63% 1.28% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 232.60 225.44 159.31 151.18 144.78 137.06 188.35 15.14%
EPS 18.02 20.48 10.82 9.31 7.06 3.76 1.82 363.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.56 1.51 1.49 1.46 1.43 1.42 7.85%
Adjusted Per Share Value based on latest NOSH - 42,616
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 233.80 226.97 160.62 152.49 146.32 138.17 192.49 13.87%
EPS 18.11 20.62 10.91 9.39 7.14 3.79 1.86 357.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5982 1.5706 1.5224 1.5029 1.4756 1.4415 1.4512 6.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.58 0.58 0.43 0.52 0.59 0.29 0.33 -
P/RPS 0.25 0.26 0.27 0.34 0.41 0.21 0.18 24.55%
P/EPS 3.22 2.83 3.97 5.59 8.36 7.71 18.14 -68.51%
EY 31.07 35.31 25.16 17.90 11.97 12.97 5.51 217.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.28 0.35 0.40 0.20 0.23 34.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 24/02/10 26/11/09 28/08/09 27/05/09 27/02/09 -
Price 0.55 0.44 0.55 0.49 0.52 0.59 0.33 -
P/RPS 0.24 0.20 0.35 0.32 0.36 0.43 0.18 21.20%
P/EPS 3.05 2.15 5.08 5.27 7.37 15.69 18.14 -69.63%
EY 32.76 46.55 19.67 18.99 13.58 6.37 5.51 229.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.36 0.33 0.36 0.41 0.23 32.40%

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