[SMISCOR] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -66.11%
YoY- 286.87%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 129,962 126,262 119,192 115,639 117,096 118,504 111,592 10.68%
PBT 10,286 10,018 8,380 3,365 4,969 7,470 6,596 34.43%
Tax -3,753 -3,706 -3,268 -2,133 -2,345 -2,722 -2,460 32.49%
NP 6,533 6,312 5,112 1,232 2,624 4,748 4,136 35.59%
-
NP to SH 5,562 5,234 3,900 854 2,520 4,526 3,448 37.50%
-
Tax Rate 36.49% 36.99% 39.00% 63.39% 47.19% 36.44% 37.30% -
Total Cost 123,429 119,950 114,080 114,407 114,472 113,756 107,456 9.66%
-
Net Worth 71,785 70,068 69,642 68,298 69,609 70,085 68,875 2.79%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 1,408 - - - -
Div Payout % - - - 164.89% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,785 70,068 69,642 68,298 69,609 70,085 68,875 2.79%
NOSH 42,226 42,209 42,207 42,159 42,187 42,220 42,254 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.03% 5.00% 4.29% 1.07% 2.24% 4.01% 3.71% -
ROE 7.75% 7.47% 5.60% 1.25% 3.62% 6.46% 5.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 307.77 299.13 282.39 274.29 277.56 280.68 264.09 10.73%
EPS 13.17 12.40 9.24 2.02 5.97 10.72 8.16 37.55%
DPS 0.00 0.00 0.00 3.34 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.65 1.62 1.65 1.66 1.63 2.84%
Adjusted Per Share Value based on latest NOSH - 42,212
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 307.88 299.11 282.36 273.94 277.39 280.73 264.36 10.68%
EPS 13.18 12.40 9.24 2.02 5.97 10.72 8.17 37.51%
DPS 0.00 0.00 0.00 3.34 0.00 0.00 0.00 -
NAPS 1.7006 1.6599 1.6498 1.618 1.649 1.6603 1.6316 2.79%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.605 0.55 0.39 0.43 0.43 0.41 0.46 -
P/RPS 0.20 0.18 0.14 0.16 0.15 0.15 0.17 11.43%
P/EPS 4.59 4.44 4.22 21.23 7.20 3.82 5.64 -12.82%
EY 21.77 22.55 23.69 4.71 13.89 26.15 17.74 14.60%
DY 0.00 0.00 0.00 7.77 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.24 0.27 0.26 0.25 0.28 18.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 14/08/13 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.63 0.47 0.545 0.395 0.50 0.45 0.43 -
P/RPS 0.20 0.16 0.19 0.14 0.18 0.16 0.16 16.02%
P/EPS 4.78 3.79 5.90 19.50 8.37 4.20 5.27 -6.29%
EY 20.91 26.38 16.95 5.13 11.95 23.82 18.98 6.66%
DY 0.00 0.00 0.00 8.46 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.33 0.24 0.30 0.27 0.26 26.49%

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