[SMISCOR] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 24.92%
YoY- 79.49%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 138,645 132,961 125,289 119,518 117,539 115,639 116,240 12.48%
PBT 7,938 8,014 7,353 4,639 3,811 3,365 2,235 132.96%
Tax -2,752 -3,060 -3,189 -2,625 -2,335 -2,133 -2,498 6.67%
NP 5,186 4,954 4,164 2,014 1,476 1,232 -263 -
-
NP to SH 4,211 4,217 3,136 1,208 967 854 -336 -
-
Tax Rate 34.67% 38.18% 43.37% 56.59% 61.27% 63.39% 111.77% -
Total Cost 133,459 128,007 121,125 117,504 116,063 114,407 116,503 9.49%
-
Net Worth 72,464 70,913 71,834 70,069 69,642 68,806 69,937 2.39%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 1,409 1,409 1,409 1,409 - -
Div Payout % - - 44.96% 116.71% 145.80% 165.09% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 72,464 70,913 71,834 70,069 69,642 68,806 69,937 2.39%
NOSH 42,130 41,960 42,255 42,210 42,207 42,212 42,386 -0.40%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.74% 3.73% 3.32% 1.69% 1.26% 1.07% -0.23% -
ROE 5.81% 5.95% 4.37% 1.72% 1.39% 1.24% -0.48% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 329.09 316.87 296.50 283.15 278.48 273.94 274.24 12.93%
EPS 10.00 10.05 7.42 2.86 2.29 2.02 -0.79 -
DPS 0.00 0.00 3.34 3.34 3.34 3.34 0.00 -
NAPS 1.72 1.69 1.70 1.66 1.65 1.63 1.65 2.81%
Adjusted Per Share Value based on latest NOSH - 42,210
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 309.48 296.79 279.66 266.78 262.36 258.12 259.46 12.48%
EPS 9.40 9.41 7.00 2.70 2.16 1.91 -0.75 -
DPS 0.00 0.00 3.15 3.15 3.15 3.15 0.00 -
NAPS 1.6175 1.5829 1.6034 1.5641 1.5545 1.5359 1.5611 2.39%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.665 0.70 0.605 0.55 0.39 0.43 0.43 -
P/RPS 0.20 0.22 0.20 0.19 0.14 0.16 0.16 16.05%
P/EPS 6.65 6.97 8.15 19.22 17.02 21.25 -54.24 -
EY 15.03 14.36 12.27 5.20 5.87 4.70 -1.84 -
DY 0.00 0.00 5.52 6.07 8.56 7.77 0.00 -
P/NAPS 0.39 0.41 0.36 0.33 0.24 0.26 0.26 31.06%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 20/02/14 19/11/13 14/08/13 30/05/13 26/02/13 28/11/12 -
Price 0.855 0.76 0.63 0.47 0.545 0.395 0.50 -
P/RPS 0.26 0.24 0.21 0.17 0.20 0.14 0.18 27.80%
P/EPS 8.55 7.56 8.49 16.42 23.79 19.52 -63.07 -
EY 11.69 13.22 11.78 6.09 4.20 5.12 -1.59 -
DY 0.00 0.00 5.30 7.11 6.13 8.46 0.00 -
P/NAPS 0.50 0.45 0.37 0.28 0.33 0.24 0.30 40.61%

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