[SMRT] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 45.41%
YoY- 264.2%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 57,250 47,356 44,442 35,825 27,866 20,010 11,792 186.99%
PBT 11,447 9,244 8,765 7,306 5,034 2,970 388 856.75%
Tax -653 -561 -499 -290 -248 -241 -252 88.76%
NP 10,794 8,683 8,266 7,016 4,786 2,729 136 1751.76%
-
NP to SH 10,860 8,736 8,319 7,154 4,920 2,868 278 1053.87%
-
Tax Rate 5.70% 6.07% 5.69% 3.97% 4.93% 8.11% 64.95% -
Total Cost 46,456 38,673 36,176 28,809 23,080 17,281 11,656 151.59%
-
Net Worth 43,962 40,059 36,127 32,918 30,502 28,477 26,969 38.54%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 826 - - - - - - -
Div Payout % 7.61% - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 43,962 40,059 36,127 32,918 30,502 28,477 26,969 38.54%
NOSH 165,335 164,382 152,694 153,108 147,071 147,323 144,918 9.19%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.85% 18.34% 18.60% 19.58% 17.18% 13.64% 1.15% -
ROE 24.70% 21.81% 23.03% 21.73% 16.13% 10.07% 1.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.63 28.81 29.11 23.40 18.95 13.58 8.14 162.78%
EPS 6.57 5.31 5.45 4.67 3.35 1.95 0.19 963.68%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2659 0.2437 0.2366 0.215 0.2074 0.1933 0.1861 26.88%
Adjusted Per Share Value based on latest NOSH - 153,108
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.58 10.40 9.76 7.87 6.12 4.40 2.59 187.08%
EPS 2.39 1.92 1.83 1.57 1.08 0.63 0.06 1068.97%
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0966 0.088 0.0794 0.0723 0.067 0.0626 0.0592 38.64%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.18 0.16 0.12 0.10 0.09 0.06 0.08 -
P/RPS 0.52 0.56 0.41 0.43 0.48 0.44 0.98 -34.48%
P/EPS 2.74 3.01 2.20 2.14 2.69 3.08 41.70 -83.74%
EY 36.49 33.22 45.40 46.73 37.17 32.45 2.40 514.74%
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.51 0.47 0.43 0.31 0.43 35.77%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 28/02/12 29/11/11 24/08/11 26/05/11 23/02/11 -
Price 0.28 0.17 0.21 0.10 0.09 0.11 0.09 -
P/RPS 0.81 0.59 0.72 0.43 0.48 0.81 1.11 -18.96%
P/EPS 4.26 3.20 3.85 2.14 2.69 5.65 46.92 -79.82%
EY 23.46 31.26 25.94 46.73 37.17 17.70 2.13 395.75%
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.70 0.89 0.47 0.43 0.57 0.48 68.59%

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