[SMRT] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 173.14%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 107,775 82,754 64,024 52,399 47,090 51,943 61,113 45.91%
PBT 17,897 15,012 11,456 10,274 5,062 6,540 9,618 51.22%
Tax -4,265 -3,740 -2,303 -2,024 -1,992 -1,500 -1,412 108.81%
NP 13,632 11,272 9,153 8,250 3,070 5,040 8,206 40.22%
-
NP to SH 11,922 10,052 8,406 8,205 3,004 4,975 8,148 28.85%
-
Tax Rate 23.83% 24.91% 20.10% 19.70% 39.35% 22.94% 14.68% -
Total Cost 94,143 71,482 54,871 44,149 44,020 46,903 52,907 46.79%
-
Net Worth 78,471 62,970 60,692 59,096 53,231 52,176 51,621 32.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 19 19 19 19 854 1,680 -
Div Payout % - 0.19% 0.23% 0.23% 0.64% 17.17% 20.63% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 78,471 62,970 60,692 59,096 53,231 52,176 51,621 32.17%
NOSH 224,846 198,208 194,776 192,748 191,272 190,566 190,344 11.73%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.65% 13.62% 14.30% 15.74% 6.52% 9.70% 13.43% -
ROE 15.19% 15.96% 13.85% 13.88% 5.64% 9.53% 15.78% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.93 41.75 32.87 27.19 24.62 27.26 32.11 30.57%
EPS 5.30 5.07 4.32 4.26 1.57 2.61 4.28 15.30%
DPS 0.00 0.01 0.01 0.01 0.01 0.45 0.88 -
NAPS 0.349 0.3177 0.3116 0.3066 0.2783 0.2738 0.2712 18.29%
Adjusted Per Share Value based on latest NOSH - 192,748
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.67 18.18 14.06 11.51 10.34 11.41 13.42 45.93%
EPS 2.62 2.21 1.85 1.80 0.66 1.09 1.79 28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.37 -
NAPS 0.1724 0.1383 0.1333 0.1298 0.1169 0.1146 0.1134 32.18%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.815 0.70 0.25 0.22 0.22 0.225 0.24 -
P/RPS 1.70 1.68 0.76 0.81 0.89 0.83 0.75 72.46%
P/EPS 15.37 13.80 5.79 5.17 14.01 8.62 5.61 95.67%
EY 6.51 7.24 17.26 19.35 7.14 11.60 17.84 -48.90%
DY 0.00 0.01 0.04 0.05 0.05 1.99 3.68 -
P/NAPS 2.34 2.20 0.80 0.72 0.79 0.82 0.88 91.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.855 0.795 0.65 0.21 0.225 0.21 0.24 -
P/RPS 1.78 1.90 1.98 0.77 0.91 0.77 0.75 77.83%
P/EPS 16.13 15.68 15.06 4.93 14.33 8.04 5.61 102.07%
EY 6.20 6.38 6.64 20.27 6.98 12.43 17.84 -50.53%
DY 0.00 0.01 0.02 0.05 0.04 2.13 3.68 -
P/NAPS 2.45 2.50 2.09 0.68 0.81 0.77 0.88 97.78%

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