[SMRT] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.45%
YoY- 3.17%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 121,863 107,775 82,754 64,024 52,399 47,090 51,943 76.28%
PBT 12,133 17,897 15,012 11,456 10,274 5,062 6,540 50.81%
Tax -5,108 -4,265 -3,740 -2,303 -2,024 -1,992 -1,500 125.84%
NP 7,025 13,632 11,272 9,153 8,250 3,070 5,040 24.70%
-
NP to SH 5,575 11,922 10,052 8,406 8,205 3,004 4,975 7.86%
-
Tax Rate 42.10% 23.83% 24.91% 20.10% 19.70% 39.35% 22.94% -
Total Cost 114,838 94,143 71,482 54,871 44,149 44,020 46,903 81.36%
-
Net Worth 74,860 78,471 62,970 60,692 59,096 53,231 52,176 27.12%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 19 19 19 19 854 -
Div Payout % - - 0.19% 0.23% 0.23% 0.64% 17.17% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 74,860 78,471 62,970 60,692 59,096 53,231 52,176 27.12%
NOSH 215,303 224,846 198,208 194,776 192,748 191,272 190,566 8.45%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.76% 12.65% 13.62% 14.30% 15.74% 6.52% 9.70% -
ROE 7.45% 15.19% 15.96% 13.85% 13.88% 5.64% 9.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 56.60 47.93 41.75 32.87 27.19 24.62 27.26 62.53%
EPS 2.59 5.30 5.07 4.32 4.26 1.57 2.61 -0.51%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.45 -
NAPS 0.3477 0.349 0.3177 0.3116 0.3066 0.2783 0.2738 17.21%
Adjusted Per Share Value based on latest NOSH - 194,776
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.77 23.67 18.18 14.06 11.51 10.34 11.41 76.29%
EPS 1.22 2.62 2.21 1.85 1.80 0.66 1.09 7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.1644 0.1724 0.1383 0.1333 0.1298 0.1169 0.1146 27.11%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.64 0.815 0.70 0.25 0.22 0.22 0.225 -
P/RPS 1.13 1.70 1.68 0.76 0.81 0.89 0.83 22.76%
P/EPS 24.72 15.37 13.80 5.79 5.17 14.01 8.62 101.46%
EY 4.05 6.51 7.24 17.26 19.35 7.14 11.60 -50.32%
DY 0.00 0.00 0.01 0.04 0.05 0.05 1.99 -
P/NAPS 1.84 2.34 2.20 0.80 0.72 0.79 0.82 71.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.565 0.855 0.795 0.65 0.21 0.225 0.21 -
P/RPS 1.00 1.78 1.90 1.98 0.77 0.91 0.77 18.97%
P/EPS 21.82 16.13 15.68 15.06 4.93 14.33 8.04 94.21%
EY 4.58 6.20 6.38 6.64 20.27 6.98 12.43 -48.51%
DY 0.00 0.00 0.01 0.02 0.05 0.04 2.13 -
P/NAPS 1.62 2.45 2.50 2.09 0.68 0.81 0.77 63.96%

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