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

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 17.56%
YoY- 284.78%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP'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 446,496 457,808 455,381 439,097 436,356 465,672 400,514 7.53%
PBT 2,848 3,416 11,356 7,212 6,408 4,612 -8,144 -
Tax -2,128 -2,072 -7,052 -1,801 -1,910 -2,984 -572 140.67%
NP 720 1,344 4,304 5,410 4,498 1,628 -8,716 -
-
NP to SH 3,172 2,028 4,330 5,245 4,462 2,044 -9,530 -
-
Tax Rate 74.72% 60.66% 62.10% 24.97% 29.81% 64.70% - -
Total Cost 445,776 456,464 451,077 433,686 431,858 464,044 409,230 5.88%
-
Net Worth 93,597 92,870 87,661 162,298 153,961 152,394 81,624 9.58%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 2,043 - -
Div Payout % - - - - - 100.00% - -
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 93,597 92,870 87,661 162,298 153,961 152,394 81,624 9.58%
NOSH 61,083 61,083 57,980 61,083 55,497 55,543 55,542 6.56%
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 0.16% 0.29% 0.95% 1.23% 1.03% 0.35% -2.18% -
ROE 3.39% 2.18% 4.94% 3.23% 2.90% 1.34% -11.68% -
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 730.96 749.48 785.40 718.85 786.26 838.39 721.10 0.91%
EPS 5.20 3.32 7.47 9.21 8.04 3.68 -17.16 -
DPS 0.00 0.00 0.00 0.00 0.00 3.68 0.00 -
NAPS 1.5323 1.5204 1.5119 2.657 2.7742 2.7437 1.4696 2.83%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 102.35 104.94 104.39 100.65 100.02 106.74 91.81 7.53%
EPS 0.73 0.46 0.99 1.20 1.02 0.47 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.2146 0.2129 0.2009 0.372 0.3529 0.3493 0.1871 9.60%
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 0.64 0.69 0.635 0.585 0.83 0.58 0.60 -
P/RPS 0.09 0.09 0.08 0.08 0.11 0.07 0.08 8.19%
P/EPS 12.32 20.78 8.50 6.81 10.32 15.76 -3.50 -
EY 8.11 4.81 11.76 14.68 9.69 6.34 -28.60 -
DY 0.00 0.00 0.00 0.00 0.00 6.34 0.00 -
P/NAPS 0.42 0.45 0.42 0.22 0.30 0.21 0.41 1.62%
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 30/05/14 28/02/14 29/11/13 29/08/13 29/05/13 27/02/13 -
Price 0.77 0.62 0.635 0.595 0.52 0.70 0.53 -
P/RPS 0.11 0.08 0.08 0.08 0.07 0.08 0.07 35.27%
P/EPS 14.83 18.67 8.50 6.93 6.47 19.02 -3.09 -
EY 6.74 5.35 11.76 14.43 15.46 5.26 -32.37 -
DY 0.00 0.00 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.50 0.41 0.42 0.22 0.19 0.26 0.36 24.55%

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