[SMCAP] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.55%
YoY- 120.08%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 374,377 365,252 355,236 328,807 325,526 326,297 336,823 7.29%
PBT 16,931 16,471 13,422 3,331 946 -6,057 -7,006 -
Tax -5,661 -3,524 -2,471 -2,496 -495 -346 -1,306 165.61%
NP 11,270 12,947 10,951 835 451 -6,403 -8,312 -
-
NP to SH 11,486 13,223 11,306 1,204 869 -8,253 -10,154 -
-
Tax Rate 33.44% 21.40% 18.41% 74.93% 52.33% - - -
Total Cost 363,107 352,305 344,285 327,972 325,075 332,700 345,135 3.43%
-
Net Worth 55,536 55,543 55,516 79,632 79,235 73,453 71,736 -15.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 55,536 55,543 55,516 79,632 79,235 73,453 71,736 -15.67%
NOSH 55,536 55,543 55,516 55,714 55,541 55,558 55,515 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.01% 3.54% 3.08% 0.25% 0.14% -1.96% -2.47% -
ROE 20.68% 23.81% 20.37% 1.51% 1.10% -11.24% -14.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 674.11 657.59 639.87 590.17 586.10 587.30 606.72 7.26%
EPS 20.68 23.81 20.37 2.16 1.56 -14.85 -18.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.4293 1.4266 1.3221 1.2922 -15.69%
Adjusted Per Share Value based on latest NOSH - 55,714
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 85.82 83.73 81.43 75.37 74.62 74.80 77.21 7.29%
EPS 2.63 3.03 2.59 0.28 0.20 -1.89 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1273 0.1273 0.1825 0.1816 0.1684 0.1644 -15.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.625 0.73 0.68 0.56 0.53 0.45 0.57 -
P/RPS 0.09 0.11 0.11 0.09 0.09 0.08 0.09 0.00%
P/EPS 3.02 3.07 3.34 25.91 33.87 -3.03 -3.12 -
EY 33.09 32.61 29.95 3.86 2.95 -33.01 -32.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.68 0.39 0.37 0.34 0.44 27.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 30/05/11 28/02/11 26/11/10 30/08/10 31/05/10 -
Price 0.84 0.65 0.74 0.70 0.55 0.54 0.54 -
P/RPS 0.12 0.10 0.12 0.12 0.09 0.09 0.09 21.12%
P/EPS 4.06 2.73 3.63 32.39 35.15 -3.64 -2.95 -
EY 24.62 36.63 27.52 3.09 2.84 -27.51 -33.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.65 0.74 0.49 0.39 0.41 0.42 58.67%

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