[SMRT] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.01%
YoY- 204.6%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 61,444 63,597 57,250 47,356 44,442 35,825 27,866 69.00%
PBT 10,017 12,292 11,447 9,244 8,765 7,306 5,034 57.87%
Tax -1,449 -736 -653 -561 -499 -290 -248 222.66%
NP 8,568 11,556 10,794 8,683 8,266 7,016 4,786 47.17%
-
NP to SH 8,507 11,618 10,860 8,736 8,319 7,154 4,920 43.82%
-
Tax Rate 14.47% 5.99% 5.70% 6.07% 5.69% 3.97% 4.93% -
Total Cost 52,876 52,041 46,456 38,673 36,176 28,809 23,080 73.35%
-
Net Worth 41,788 46,829 43,962 40,059 36,127 32,918 30,502 23.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,680 1,680 826 - - - - -
Div Payout % 19.76% 14.47% 7.61% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 41,788 46,829 43,962 40,059 36,127 32,918 30,502 23.23%
NOSH 155,000 170,847 165,335 164,382 152,694 153,108 147,071 3.54%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.94% 18.17% 18.85% 18.34% 18.60% 19.58% 17.18% -
ROE 20.36% 24.81% 24.70% 21.81% 23.03% 21.73% 16.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.64 37.22 34.63 28.81 29.11 23.40 18.95 63.19%
EPS 5.49 6.80 6.57 5.31 5.45 4.67 3.35 38.79%
DPS 1.08 0.98 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.2696 0.2741 0.2659 0.2437 0.2366 0.215 0.2074 19.01%
Adjusted Per Share Value based on latest NOSH - 164,382
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.50 13.97 12.58 10.40 9.76 7.87 6.12 69.04%
EPS 1.87 2.55 2.39 1.92 1.83 1.57 1.08 43.95%
DPS 0.37 0.37 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.0918 0.1029 0.0966 0.088 0.0794 0.0723 0.067 23.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.22 0.18 0.16 0.12 0.10 0.09 -
P/RPS 0.66 0.59 0.52 0.56 0.41 0.43 0.48 23.53%
P/EPS 4.74 3.24 2.74 3.01 2.20 2.14 2.69 45.63%
EY 21.11 30.91 36.49 33.22 45.40 46.73 37.17 -31.30%
DY 4.17 4.47 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.80 0.68 0.66 0.51 0.47 0.43 70.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/03/13 30/11/12 30/08/12 29/05/12 28/02/12 29/11/11 24/08/11 -
Price 0.20 0.27 0.28 0.17 0.21 0.10 0.09 -
P/RPS 0.50 0.73 0.81 0.59 0.72 0.43 0.48 2.74%
P/EPS 3.64 3.97 4.26 3.20 3.85 2.14 2.69 22.22%
EY 27.44 25.19 23.46 31.26 25.94 46.73 37.17 -18.24%
DY 5.42 3.64 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.99 1.05 0.70 0.89 0.47 0.43 43.37%

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