[SMCAP] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 24.14%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 475,497 468,461 470,427 433,090 416,276 401,545 361,760 20.05%
PBT 7,434 8,914 9,213 -1,448 -2,696 -3,474 -7,659 -
Tax -4,884 -4,547 -4,775 -2,016 -1,881 -2,196 -1,850 91.35%
NP 2,550 4,367 4,438 -3,464 -4,577 -5,670 -9,509 -
-
NP to SH 3,605 4,246 4,250 -3,618 -4,769 -6,261 -9,681 -
-
Tax Rate 65.70% 51.01% 51.83% - - - - -
Total Cost 472,947 464,094 465,989 436,554 420,853 407,215 371,269 17.56%
-
Net Worth 93,597 92,870 162,609 162,298 153,833 152,394 81,528 9.66%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 510 510 510 510 - -
Div Payout % - - 12.02% 0.00% 0.00% 0.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 93,597 92,870 162,609 162,298 153,833 152,394 81,528 9.66%
NOSH 61,083 61,083 61,083 61,083 55,451 55,543 55,529 6.58%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.54% 0.93% 0.94% -0.80% -1.10% -1.41% -2.63% -
ROE 3.85% 4.57% 2.61% -2.23% -3.10% -4.11% -11.87% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 778.44 766.92 770.14 709.02 750.70 722.94 651.47 12.64%
EPS 5.90 6.95 6.96 -5.92 -8.60 -11.27 -17.43 -
DPS 0.00 0.00 0.84 0.84 0.92 0.92 0.00 -
NAPS 1.5323 1.5204 2.6621 2.657 2.7742 2.7437 1.4682 2.89%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 109.00 107.38 107.83 99.28 95.42 92.04 82.92 20.05%
EPS 0.83 0.97 0.97 -0.83 -1.09 -1.44 -2.22 -
DPS 0.00 0.00 0.12 0.12 0.12 0.12 0.00 -
NAPS 0.2146 0.2129 0.3727 0.372 0.3526 0.3493 0.1869 9.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.64 0.69 0.635 0.585 0.83 0.58 0.60 -
P/RPS 0.08 0.09 0.08 0.08 0.11 0.08 0.09 -7.57%
P/EPS 10.84 9.93 9.13 -9.88 -9.65 -5.15 -3.44 -
EY 9.22 10.07 10.96 -10.12 -10.36 -19.43 -29.06 -
DY 0.00 0.00 1.32 1.43 1.11 1.59 0.00 -
P/NAPS 0.42 0.45 0.24 0.22 0.30 0.21 0.41 1.62%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 29/11/13 29/08/13 29/05/13 27/02/13 -
Price 0.77 0.62 0.635 0.595 0.52 0.70 0.53 -
P/RPS 0.10 0.08 0.08 0.08 0.07 0.10 0.08 16.08%
P/EPS 13.05 8.92 9.13 -10.05 -6.05 -6.21 -3.04 -
EY 7.66 11.21 10.96 -9.95 -16.54 -16.10 -32.89 -
DY 0.00 0.00 1.32 1.41 1.77 1.31 0.00 -
P/NAPS 0.50 0.41 0.24 0.22 0.19 0.26 0.36 24.55%

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