[SMISCOR] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.28%
YoY- 120.74%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 148,006 141,928 132,961 129,962 126,262 119,192 115,639 17.93%
PBT 7,866 8,076 8,014 10,286 10,018 8,380 3,365 76.40%
Tax -2,498 -2,036 -3,060 -3,753 -3,706 -3,268 -2,133 11.13%
NP 5,368 6,040 4,954 6,533 6,312 5,112 1,232 167.48%
-
NP to SH 3,684 3,876 4,217 5,562 5,234 3,900 854 165.70%
-
Tax Rate 31.76% 25.21% 38.18% 36.49% 36.99% 39.00% 63.39% -
Total Cost 142,638 135,888 128,007 123,429 119,950 114,080 114,407 15.88%
-
Net Worth 72,499 72,464 71,733 71,785 70,068 69,642 68,298 4.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 1,408 -
Div Payout % - - - - - - 164.89% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 72,499 72,464 71,733 71,785 70,068 69,642 68,298 4.07%
NOSH 42,151 42,130 42,196 42,226 42,209 42,207 42,159 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.63% 4.26% 3.73% 5.03% 5.00% 4.29% 1.07% -
ROE 5.08% 5.35% 5.88% 7.75% 7.47% 5.60% 1.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 351.13 336.88 315.10 307.77 299.13 282.39 274.29 17.95%
EPS 8.74 9.20 9.99 13.17 12.40 9.24 2.02 166.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.34 -
NAPS 1.72 1.72 1.70 1.70 1.66 1.65 1.62 4.08%
Adjusted Per Share Value based on latest NOSH - 42,255
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 350.62 336.22 314.98 307.88 299.11 282.36 273.94 17.93%
EPS 8.73 9.18 9.99 13.18 12.40 9.24 2.02 166.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.34 -
NAPS 1.7175 1.7166 1.6993 1.7006 1.6599 1.6498 1.618 4.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.795 0.665 0.70 0.605 0.55 0.39 0.43 -
P/RPS 0.23 0.20 0.22 0.20 0.18 0.14 0.16 27.45%
P/EPS 9.10 7.23 7.00 4.59 4.44 4.22 21.23 -43.23%
EY 10.99 13.83 14.28 21.77 22.55 23.69 4.71 76.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
P/NAPS 0.46 0.39 0.41 0.36 0.33 0.24 0.27 42.78%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 20/02/14 19/11/13 14/08/13 30/05/13 26/02/13 -
Price 0.86 0.855 0.76 0.63 0.47 0.545 0.395 -
P/RPS 0.24 0.25 0.24 0.20 0.16 0.19 0.14 43.37%
P/EPS 9.84 9.29 7.60 4.78 3.79 5.90 19.50 -36.69%
EY 10.16 10.76 13.15 20.91 26.38 16.95 5.13 57.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.46 -
P/NAPS 0.50 0.50 0.45 0.37 0.28 0.33 0.24 63.33%

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