[SMI] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 51.2%
YoY- 1037.48%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 26,992 11,829 71,374 52,489 39,123 19,996 72,563 -48.30%
PBT 30,766 26,464 3,407 5,598 4,020 1,544 -2,872 -
Tax -915 -18 -1,790 -847 -539 -350 -638 27.20%
NP 29,851 26,446 1,617 4,751 3,481 1,194 -3,510 -
-
NP to SH 30,443 26,769 2,973 5,053 3,342 1,461 -3,953 -
-
Tax Rate 2.97% 0.07% 52.54% 15.13% 13.41% 22.67% - -
Total Cost -2,859 -14,617 69,757 47,738 35,642 18,802 76,073 -
-
Net Worth 176,349 174,250 144,858 146,957 144,858 142,759 144,858 14.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 176,349 174,250 144,858 146,957 144,858 142,759 144,858 14.02%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 110.59% 223.57% 2.27% 9.05% 8.90% 5.97% -4.84% -
ROE 17.26% 15.36% 2.05% 3.44% 2.31% 1.02% -2.73% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.86 5.63 34.00 25.00 18.64 9.52 34.56 -48.29%
EPS 14.50 12.75 1.42 2.41 1.59 0.70 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.69 0.70 0.69 0.68 0.69 14.02%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.86 5.63 34.00 25.00 18.64 9.52 34.56 -48.29%
EPS 14.50 12.75 1.42 2.41 1.59 0.70 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.69 0.70 0.69 0.68 0.69 14.02%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.225 0.195 0.15 0.145 0.135 0.15 0.16 -
P/RPS 1.75 3.46 0.44 0.58 0.72 1.57 0.46 143.89%
P/EPS 1.55 1.53 10.59 6.02 8.48 21.55 -8.50 -
EY 64.45 65.39 9.44 16.60 11.79 4.64 -11.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.22 0.21 0.20 0.22 0.23 11.29%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 27/02/17 24/11/16 25/08/16 23/05/16 26/02/16 -
Price 0.23 0.26 0.16 0.15 0.14 0.135 0.145 -
P/RPS 1.79 4.61 0.47 0.60 0.75 1.42 0.42 163.09%
P/EPS 1.59 2.04 11.30 6.23 8.79 19.40 -7.70 -
EY 63.05 49.04 8.85 16.05 11.37 5.15 -12.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.23 0.21 0.20 0.20 0.21 18.25%

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