[SMCAP] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 145.44%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 343,696 345,926 418,426 455,381 400,514 407,762 331,155 0.62%
PBT 4,971 -14,925 5,433 11,356 -8,144 16,033 3,597 5.53%
Tax 6,944 -1,410 -3,817 -7,052 -572 -6,020 -2,772 -
NP 11,915 -16,335 1,616 4,304 -8,716 10,013 825 55.99%
-
NP to SH 11,936 -16,693 2,230 4,330 -9,530 9,628 1,221 46.17%
-
Tax Rate -139.69% - 70.26% 62.10% - 37.55% 77.06% -
Total Cost 331,781 362,261 416,810 451,077 409,230 397,749 330,330 0.07%
-
Net Worth 94,648 78,455 95,112 87,661 81,624 91,248 80,606 2.71%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 94,648 78,455 95,112 87,661 81,624 91,248 80,606 2.71%
NOSH 61,083 61,083 61,059 57,980 55,542 55,544 55,483 1.61%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.47% -4.72% 0.39% 0.95% -2.18% 2.46% 0.25% -
ROE 12.61% -21.28% 2.34% 4.94% -11.68% 10.55% 1.51% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 562.67 566.32 685.27 785.40 721.10 734.12 596.85 -0.97%
EPS 19.54 -27.33 3.65 7.47 -17.16 17.34 2.20 43.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5495 1.2844 1.5577 1.5119 1.4696 1.6428 1.4528 1.07%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 78.78 79.30 95.91 104.39 91.81 93.47 75.91 0.61%
EPS 2.74 -3.83 0.51 0.99 -2.18 2.21 0.28 46.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.1798 0.218 0.2009 0.1871 0.2092 0.1848 2.71%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.675 0.65 0.60 0.635 0.60 0.88 0.56 -
P/RPS 0.12 0.11 0.09 0.08 0.08 0.12 0.09 4.90%
P/EPS 3.45 -2.38 16.43 8.50 -3.50 5.08 25.45 -28.30%
EY 28.95 -42.04 6.09 11.76 -28.60 19.70 3.93 39.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.39 0.42 0.41 0.54 0.39 2.02%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 27/02/12 28/02/11 -
Price 0.76 0.81 0.645 0.635 0.53 0.89 0.70 -
P/RPS 0.14 0.14 0.09 0.08 0.07 0.12 0.12 2.60%
P/EPS 3.89 -2.96 17.66 8.50 -3.09 5.13 31.81 -29.52%
EY 25.71 -33.74 5.66 11.76 -32.37 19.48 3.14 41.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.41 0.42 0.36 0.54 0.48 0.34%

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