[SMRT] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -4.22%
YoY- -6.73%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,399 47,090 51,943 61,113 61,444 63,597 57,250 -5.71%
PBT 10,274 5,062 6,540 9,618 10,017 12,292 11,447 -6.93%
Tax -2,024 -1,992 -1,500 -1,412 -1,449 -736 -653 112.14%
NP 8,250 3,070 5,040 8,206 8,568 11,556 10,794 -16.36%
-
NP to SH 8,205 3,004 4,975 8,148 8,507 11,618 10,860 -17.00%
-
Tax Rate 19.70% 39.35% 22.94% 14.68% 14.47% 5.99% 5.70% -
Total Cost 44,149 44,020 46,903 52,907 52,876 52,041 46,456 -3.32%
-
Net Worth 59,096 53,231 52,176 51,621 41,788 46,829 43,962 21.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19 19 854 1,680 1,680 1,680 826 -91.85%
Div Payout % 0.23% 0.64% 17.17% 20.63% 19.76% 14.47% 7.61% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 59,096 53,231 52,176 51,621 41,788 46,829 43,962 21.73%
NOSH 192,748 191,272 190,566 190,344 155,000 170,847 165,335 10.73%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.74% 6.52% 9.70% 13.43% 13.94% 18.17% 18.85% -
ROE 13.88% 5.64% 9.53% 15.78% 20.36% 24.81% 24.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.19 24.62 27.26 32.11 39.64 37.22 34.63 -14.85%
EPS 4.26 1.57 2.61 4.28 5.49 6.80 6.57 -25.02%
DPS 0.01 0.01 0.45 0.88 1.08 0.98 0.50 -92.57%
NAPS 0.3066 0.2783 0.2738 0.2712 0.2696 0.2741 0.2659 9.93%
Adjusted Per Share Value based on latest NOSH - 190,344
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.51 10.34 11.41 13.42 13.50 13.97 12.58 -5.73%
EPS 1.80 0.66 1.09 1.79 1.87 2.55 2.39 -17.17%
DPS 0.00 0.00 0.19 0.37 0.37 0.37 0.18 -
NAPS 0.1298 0.1169 0.1146 0.1134 0.0918 0.1029 0.0966 21.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.22 0.225 0.24 0.26 0.22 0.18 -
P/RPS 0.81 0.89 0.83 0.75 0.66 0.59 0.52 34.26%
P/EPS 5.17 14.01 8.62 5.61 4.74 3.24 2.74 52.51%
EY 19.35 7.14 11.60 17.84 21.11 30.91 36.49 -34.40%
DY 0.05 0.05 1.99 3.68 4.17 4.47 2.78 -93.08%
P/NAPS 0.72 0.79 0.82 0.88 0.96 0.80 0.68 3.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 06/03/13 30/11/12 30/08/12 -
Price 0.21 0.225 0.21 0.24 0.20 0.27 0.28 -
P/RPS 0.77 0.91 0.77 0.75 0.50 0.73 0.81 -3.31%
P/EPS 4.93 14.33 8.04 5.61 3.64 3.97 4.26 10.19%
EY 20.27 6.98 12.43 17.84 27.44 25.19 23.46 -9.25%
DY 0.05 0.04 2.13 3.68 5.42 3.64 1.79 -90.73%
P/NAPS 0.68 0.81 0.77 0.88 0.74 0.99 1.05 -25.08%

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