[SMCAP] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 839.04%
YoY- 211.35%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 377,542 374,377 365,252 355,236 328,807 325,526 326,297 10.18%
PBT 15,979 16,931 16,471 13,422 3,331 946 -6,057 -
Tax -6,180 -5,661 -3,524 -2,471 -2,496 -495 -346 579.71%
NP 9,799 11,270 12,947 10,951 835 451 -6,403 -
-
NP to SH 9,406 11,486 13,223 11,306 1,204 869 -8,253 -
-
Tax Rate 38.68% 33.44% 21.40% 18.41% 74.93% 52.33% - -
Total Cost 367,743 363,107 352,305 344,285 327,972 325,075 332,700 6.88%
-
Net Worth 89,678 55,536 55,543 55,516 79,632 79,235 73,453 14.18%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 89,678 55,536 55,543 55,516 79,632 79,235 73,453 14.18%
NOSH 55,494 55,536 55,543 55,516 55,714 55,541 55,558 -0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.60% 3.01% 3.54% 3.08% 0.25% 0.14% -1.96% -
ROE 10.49% 20.68% 23.81% 20.37% 1.51% 1.10% -11.24% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 680.33 674.11 657.59 639.87 590.17 586.10 587.30 10.26%
EPS 16.95 20.68 23.81 20.37 2.16 1.56 -14.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.616 1.00 1.00 1.00 1.4293 1.4266 1.3221 14.27%
Adjusted Per Share Value based on latest NOSH - 55,516
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 86.54 85.82 83.73 81.43 75.37 74.62 74.80 10.17%
EPS 2.16 2.63 3.03 2.59 0.28 0.20 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2056 0.1273 0.1273 0.1273 0.1825 0.1816 0.1684 14.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.88 0.625 0.73 0.68 0.56 0.53 0.45 -
P/RPS 0.13 0.09 0.11 0.11 0.09 0.09 0.08 38.09%
P/EPS 5.19 3.02 3.07 3.34 25.91 33.87 -3.03 -
EY 19.26 33.09 32.61 29.95 3.86 2.95 -33.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.73 0.68 0.39 0.37 0.34 36.01%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 23/08/11 30/05/11 28/02/11 26/11/10 30/08/10 -
Price 0.89 0.84 0.65 0.74 0.70 0.55 0.54 -
P/RPS 0.13 0.12 0.10 0.12 0.12 0.09 0.09 27.69%
P/EPS 5.25 4.06 2.73 3.63 32.39 35.15 -3.64 -
EY 19.04 24.62 36.63 27.52 3.09 2.84 -27.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.84 0.65 0.74 0.49 0.39 0.41 21.56%

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