[SMI] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -4.62%
YoY- -65.0%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 34,449 33,822 36,756 41,337 42,451 47,023 48,742 -20.67%
PBT -2,944 -9,012 -8,089 -7,576 -6,640 -4,310 -4,383 -23.32%
Tax -1,208 -149 -219 -365 -405 -621 -652 50.90%
NP -4,152 -9,161 -8,308 -7,941 -7,045 -4,931 -5,035 -12.07%
-
NP to SH -4,152 -9,161 -8,308 -7,941 -7,045 -4,931 -5,035 -12.07%
-
Tax Rate - - - - - - - -
Total Cost 38,601 42,983 45,064 49,278 49,496 51,954 53,777 -19.84%
-
Net Worth 130,162 128,063 130,162 132,262 134,361 136,460 140,659 -5.04%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 130,162 128,063 130,162 132,262 134,361 136,460 140,659 -5.04%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -12.05% -27.09% -22.60% -19.21% -16.60% -10.49% -10.33% -
ROE -3.19% -7.15% -6.38% -6.00% -5.24% -3.61% -3.58% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 16.41 16.11 17.51 19.69 20.22 22.40 23.22 -20.67%
EPS -1.98 -4.36 -3.96 -3.78 -3.36 -2.35 -2.40 -12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.62 0.63 0.64 0.65 0.67 -5.04%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 16.41 16.11 17.51 19.69 20.22 22.40 23.22 -20.67%
EPS -1.98 -4.36 -3.96 -3.78 -3.36 -2.35 -2.40 -12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.62 0.63 0.64 0.65 0.67 -5.04%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.525 0.57 0.63 0.68 0.725 0.52 0.61 -
P/RPS 3.20 3.54 3.60 3.45 3.59 2.32 2.63 13.98%
P/EPS -26.55 -13.06 -15.92 -17.98 -21.60 -22.14 -25.43 2.91%
EY -3.77 -7.66 -6.28 -5.56 -4.63 -4.52 -3.93 -2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 1.02 1.08 1.13 0.80 0.91 -4.44%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 30/05/24 22/02/24 28/11/23 24/08/23 25/05/23 24/02/23 -
Price 0.435 0.55 0.60 0.65 0.68 0.67 0.90 -
P/RPS 2.65 3.41 3.43 3.30 3.36 2.99 3.88 -22.46%
P/EPS -22.00 -12.60 -15.16 -17.18 -20.26 -28.53 -37.53 -29.98%
EY -4.55 -7.93 -6.60 -5.82 -4.93 -3.51 -2.66 43.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 0.97 1.03 1.06 1.03 1.34 -35.16%

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