[SMRT] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -38.94%
YoY- -54.19%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 64,024 52,399 47,090 51,943 61,113 61,444 63,597 0.44%
PBT 11,456 10,274 5,062 6,540 9,618 10,017 12,292 -4.59%
Tax -2,303 -2,024 -1,992 -1,500 -1,412 -1,449 -736 114.08%
NP 9,153 8,250 3,070 5,040 8,206 8,568 11,556 -14.40%
-
NP to SH 8,406 8,205 3,004 4,975 8,148 8,507 11,618 -19.42%
-
Tax Rate 20.10% 19.70% 39.35% 22.94% 14.68% 14.47% 5.99% -
Total Cost 54,871 44,149 44,020 46,903 52,907 52,876 52,041 3.59%
-
Net Worth 60,692 59,096 53,231 52,176 51,621 41,788 46,829 18.89%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 19 19 19 854 1,680 1,680 1,680 -94.97%
Div Payout % 0.23% 0.23% 0.64% 17.17% 20.63% 19.76% 14.47% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 60,692 59,096 53,231 52,176 51,621 41,788 46,829 18.89%
NOSH 194,776 192,748 191,272 190,566 190,344 155,000 170,847 9.14%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.30% 15.74% 6.52% 9.70% 13.43% 13.94% 18.17% -
ROE 13.85% 13.88% 5.64% 9.53% 15.78% 20.36% 24.81% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.87 27.19 24.62 27.26 32.11 39.64 37.22 -7.95%
EPS 4.32 4.26 1.57 2.61 4.28 5.49 6.80 -26.11%
DPS 0.01 0.01 0.01 0.45 0.88 1.08 0.98 -95.30%
NAPS 0.3116 0.3066 0.2783 0.2738 0.2712 0.2696 0.2741 8.93%
Adjusted Per Share Value based on latest NOSH - 190,566
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.06 11.51 10.34 11.41 13.42 13.50 13.97 0.42%
EPS 1.85 1.80 0.66 1.09 1.79 1.87 2.55 -19.27%
DPS 0.00 0.00 0.00 0.19 0.37 0.37 0.37 -
NAPS 0.1333 0.1298 0.1169 0.1146 0.1134 0.0918 0.1029 18.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.25 0.22 0.22 0.225 0.24 0.26 0.22 -
P/RPS 0.76 0.81 0.89 0.83 0.75 0.66 0.59 18.40%
P/EPS 5.79 5.17 14.01 8.62 5.61 4.74 3.24 47.31%
EY 17.26 19.35 7.14 11.60 17.84 21.11 30.91 -32.21%
DY 0.04 0.05 0.05 1.99 3.68 4.17 4.47 -95.70%
P/NAPS 0.80 0.72 0.79 0.82 0.88 0.96 0.80 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 06/03/13 30/11/12 -
Price 0.65 0.21 0.225 0.21 0.24 0.20 0.27 -
P/RPS 1.98 0.77 0.91 0.77 0.75 0.50 0.73 94.60%
P/EPS 15.06 4.93 14.33 8.04 5.61 3.64 3.97 143.43%
EY 6.64 20.27 6.98 12.43 17.84 27.44 25.19 -58.92%
DY 0.02 0.05 0.04 2.13 3.68 5.42 3.64 -96.89%
P/NAPS 2.09 0.68 0.81 0.77 0.88 0.74 0.99 64.64%

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