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

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -44.32%
YoY- 8.87%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR'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 126,262 119,192 115,639 117,096 118,504 111,592 110,009 9.63%
PBT 10,018 8,380 3,365 4,969 7,470 6,596 2,815 133.27%
Tax -3,706 -3,268 -2,133 -2,345 -2,722 -2,460 -2,683 24.05%
NP 6,312 5,112 1,232 2,624 4,748 4,136 132 1220.54%
-
NP to SH 5,234 3,900 854 2,520 4,526 3,448 -457 -
-
Tax Rate 36.99% 39.00% 63.39% 47.19% 36.44% 37.30% 95.31% -
Total Cost 119,950 114,080 114,407 114,472 113,756 107,456 109,877 6.02%
-
Net Worth 70,068 69,642 68,298 69,609 70,085 68,875 65,743 4.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 1,408 - - - - -
Div Payout % - - 164.89% - - - - -
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 70,068 69,642 68,298 69,609 70,085 68,875 65,743 4.34%
NOSH 42,209 42,207 42,159 42,187 42,220 42,254 40,087 3.50%
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 5.00% 4.29% 1.07% 2.24% 4.01% 3.71% 0.12% -
ROE 7.47% 5.60% 1.25% 3.62% 6.46% 5.01% -0.70% -
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 299.13 282.39 274.29 277.56 280.68 264.09 274.42 5.92%
EPS 12.40 9.24 2.02 5.97 10.72 8.16 -1.14 -
DPS 0.00 0.00 3.34 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.65 1.62 1.65 1.66 1.63 1.64 0.81%
Adjusted Per Share Value based on latest NOSH - 42,386
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 299.11 282.36 273.94 277.39 280.73 264.36 260.61 9.63%
EPS 12.40 9.24 2.02 5.97 10.72 8.17 -1.08 -
DPS 0.00 0.00 3.34 0.00 0.00 0.00 0.00 -
NAPS 1.6599 1.6498 1.618 1.649 1.6603 1.6316 1.5574 4.34%
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 0.55 0.39 0.43 0.43 0.41 0.46 0.50 -
P/RPS 0.18 0.14 0.16 0.15 0.15 0.17 0.18 0.00%
P/EPS 4.44 4.22 21.23 7.20 3.82 5.64 -43.86 -
EY 22.55 23.69 4.71 13.89 26.15 17.74 -2.28 -
DY 0.00 0.00 7.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.27 0.26 0.25 0.28 0.30 6.56%
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 14/08/13 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 -
Price 0.47 0.545 0.395 0.50 0.45 0.43 0.51 -
P/RPS 0.16 0.19 0.14 0.18 0.16 0.16 0.19 -10.83%
P/EPS 3.79 5.90 19.50 8.37 4.20 5.27 -44.74 -
EY 26.38 16.95 5.13 11.95 23.82 18.98 -2.24 -
DY 0.00 0.00 8.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.24 0.30 0.27 0.26 0.31 -6.56%

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