[SMI] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 1386.97%
YoY- 1732.24%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 19,267 17,820 15,163 11,829 18,525 13,726 19,128 0.48%
PBT 1,583 -1,307 4,233 26,464 -2,190 1,578 2,476 -25.72%
Tax -6 -301 -897 -18 -944 -308 -189 -89.91%
NP 1,577 -1,608 3,336 26,446 -3,134 1,270 2,287 -21.89%
-
NP to SH -354 -1,346 3,605 26,769 -2,080 1,712 1,881 -
-
Tax Rate 0.38% - 21.19% 0.07% - 19.52% 7.63% -
Total Cost 17,690 19,428 11,827 -14,617 21,659 12,456 16,841 3.32%
-
Net Worth 172,150 174,250 176,349 174,250 144,858 146,957 144,858 12.16%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 172,150 174,250 176,349 174,250 144,858 146,957 144,858 12.16%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.18% -9.02% 22.00% 223.57% -16.92% 9.25% 11.96% -
ROE -0.21% -0.77% 2.04% 15.36% -1.44% 1.16% 1.30% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.18 8.49 7.22 5.63 8.82 6.54 9.11 0.51%
EPS -0.17 -0.64 1.72 12.75 -0.99 0.82 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.84 0.83 0.69 0.70 0.69 12.16%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.16 8.47 7.21 5.62 8.81 6.53 9.09 0.51%
EPS -0.17 -0.64 1.71 12.73 -0.99 0.81 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8184 0.8284 0.8384 0.8284 0.6887 0.6986 0.6887 12.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.20 0.225 0.225 0.195 0.15 0.145 0.135 -
P/RPS 2.18 2.65 3.12 3.46 1.70 2.22 1.48 29.36%
P/EPS -118.61 -35.09 13.10 1.53 -15.14 17.78 15.07 -
EY -0.84 -2.85 7.63 65.39 -6.61 5.62 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.27 0.23 0.22 0.21 0.20 12.88%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 30/08/17 25/05/17 27/02/17 24/11/16 25/08/16 -
Price 0.20 0.225 0.23 0.26 0.16 0.15 0.14 -
P/RPS 2.18 2.65 3.18 4.61 1.81 2.29 1.54 25.99%
P/EPS -118.61 -35.09 13.39 2.04 -16.15 18.39 15.63 -
EY -0.84 -2.85 7.47 49.04 -6.19 5.44 6.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.27 0.31 0.23 0.21 0.20 12.88%

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