[SMRT] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 24.31%
YoY- 120.73%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 61,113 61,444 63,597 57,250 47,356 44,442 35,825 42.72%
PBT 9,618 10,017 12,292 11,447 9,244 8,765 7,306 20.09%
Tax -1,412 -1,449 -736 -653 -561 -499 -290 186.99%
NP 8,206 8,568 11,556 10,794 8,683 8,266 7,016 10.99%
-
NP to SH 8,148 8,507 11,618 10,860 8,736 8,319 7,154 9.05%
-
Tax Rate 14.68% 14.47% 5.99% 5.70% 6.07% 5.69% 3.97% -
Total Cost 52,907 52,876 52,041 46,456 38,673 36,176 28,809 49.90%
-
Net Worth 51,621 41,788 46,829 43,962 40,059 36,127 32,918 34.94%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 1,680 1,680 1,680 826 - - - -
Div Payout % 20.63% 19.76% 14.47% 7.61% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 51,621 41,788 46,829 43,962 40,059 36,127 32,918 34.94%
NOSH 190,344 155,000 170,847 165,335 164,382 152,694 153,108 15.60%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.43% 13.94% 18.17% 18.85% 18.34% 18.60% 19.58% -
ROE 15.78% 20.36% 24.81% 24.70% 21.81% 23.03% 21.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.11 39.64 37.22 34.63 28.81 29.11 23.40 23.46%
EPS 4.28 5.49 6.80 6.57 5.31 5.45 4.67 -5.64%
DPS 0.88 1.08 0.98 0.50 0.00 0.00 0.00 -
NAPS 0.2712 0.2696 0.2741 0.2659 0.2437 0.2366 0.215 16.72%
Adjusted Per Share Value based on latest NOSH - 165,335
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.42 13.50 13.97 12.58 10.40 9.76 7.87 42.68%
EPS 1.79 1.87 2.55 2.39 1.92 1.83 1.57 9.12%
DPS 0.37 0.37 0.37 0.18 0.00 0.00 0.00 -
NAPS 0.1134 0.0918 0.1029 0.0966 0.088 0.0794 0.0723 34.95%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.24 0.26 0.22 0.18 0.16 0.12 0.10 -
P/RPS 0.75 0.66 0.59 0.52 0.56 0.41 0.43 44.84%
P/EPS 5.61 4.74 3.24 2.74 3.01 2.20 2.14 90.01%
EY 17.84 21.11 30.91 36.49 33.22 45.40 46.73 -47.34%
DY 3.68 4.17 4.47 2.78 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.80 0.68 0.66 0.51 0.47 51.85%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 06/03/13 30/11/12 30/08/12 29/05/12 28/02/12 29/11/11 -
Price 0.24 0.20 0.27 0.28 0.17 0.21 0.10 -
P/RPS 0.75 0.50 0.73 0.81 0.59 0.72 0.43 44.84%
P/EPS 5.61 3.64 3.97 4.26 3.20 3.85 2.14 90.01%
EY 17.84 27.44 25.19 23.46 31.26 25.94 46.73 -47.34%
DY 3.68 5.42 3.64 1.79 0.00 0.00 0.00 -
P/NAPS 0.88 0.74 0.99 1.05 0.70 0.89 0.47 51.85%

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