[SMRT] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.98%
YoY- 62.4%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 51,943 61,113 61,444 63,597 57,250 47,356 44,442 10.96%
PBT 6,540 9,618 10,017 12,292 11,447 9,244 8,765 -17.74%
Tax -1,500 -1,412 -1,449 -736 -653 -561 -499 108.42%
NP 5,040 8,206 8,568 11,556 10,794 8,683 8,266 -28.11%
-
NP to SH 4,975 8,148 8,507 11,618 10,860 8,736 8,319 -29.04%
-
Tax Rate 22.94% 14.68% 14.47% 5.99% 5.70% 6.07% 5.69% -
Total Cost 46,903 52,907 52,876 52,041 46,456 38,673 36,176 18.92%
-
Net Worth 52,176 51,621 41,788 46,829 43,962 40,059 36,127 27.79%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 854 1,680 1,680 1,680 826 - - -
Div Payout % 17.17% 20.63% 19.76% 14.47% 7.61% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 52,176 51,621 41,788 46,829 43,962 40,059 36,127 27.79%
NOSH 190,566 190,344 155,000 170,847 165,335 164,382 152,694 15.93%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.70% 13.43% 13.94% 18.17% 18.85% 18.34% 18.60% -
ROE 9.53% 15.78% 20.36% 24.81% 24.70% 21.81% 23.03% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.26 32.11 39.64 37.22 34.63 28.81 29.11 -4.28%
EPS 2.61 4.28 5.49 6.80 6.57 5.31 5.45 -38.81%
DPS 0.45 0.88 1.08 0.98 0.50 0.00 0.00 -
NAPS 0.2738 0.2712 0.2696 0.2741 0.2659 0.2437 0.2366 10.23%
Adjusted Per Share Value based on latest NOSH - 170,847
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.41 13.42 13.50 13.97 12.58 10.40 9.76 10.98%
EPS 1.09 1.79 1.87 2.55 2.39 1.92 1.83 -29.23%
DPS 0.19 0.37 0.37 0.37 0.18 0.00 0.00 -
NAPS 0.1146 0.1134 0.0918 0.1029 0.0966 0.088 0.0794 27.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.225 0.24 0.26 0.22 0.18 0.16 0.12 -
P/RPS 0.83 0.75 0.66 0.59 0.52 0.56 0.41 60.09%
P/EPS 8.62 5.61 4.74 3.24 2.74 3.01 2.20 148.74%
EY 11.60 17.84 21.11 30.91 36.49 33.22 45.40 -59.76%
DY 1.99 3.68 4.17 4.47 2.78 0.00 0.00 -
P/NAPS 0.82 0.88 0.96 0.80 0.68 0.66 0.51 37.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 06/03/13 30/11/12 30/08/12 29/05/12 28/02/12 -
Price 0.21 0.24 0.20 0.27 0.28 0.17 0.21 -
P/RPS 0.77 0.75 0.50 0.73 0.81 0.59 0.72 4.58%
P/EPS 8.04 5.61 3.64 3.97 4.26 3.20 3.85 63.45%
EY 12.43 17.84 27.44 25.19 23.46 31.26 25.94 -38.79%
DY 2.13 3.68 5.42 3.64 1.79 0.00 0.00 -
P/NAPS 0.77 0.88 0.74 0.99 1.05 0.70 0.89 -9.21%

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