[SMI] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 17.35%
YoY- -34.77%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 53,984 78,246 82,198 60,502 93,388 121,494 90,482 -8.24%
PBT 61,532 8,040 3,072 -11,988 -8,732 -3,580 -6,258 -
Tax -1,830 -1,078 -958 -110 -418 -1,750 -666 18.33%
NP 59,702 6,962 2,114 -12,098 -9,150 -5,330 -6,924 -
-
NP to SH 60,886 6,684 478 -11,544 -8,566 -3,690 -7,122 -
-
Tax Rate 2.97% 13.41% 31.18% - - - - -
Total Cost -5,718 71,284 80,084 72,600 102,538 126,824 97,406 -
-
Net Worth 176,349 144,858 149,057 153,256 163,753 170,051 171,765 0.43%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 176,349 144,858 149,057 153,256 163,753 170,051 171,765 0.43%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,470 0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 110.59% 8.90% 2.57% -20.00% -9.80% -4.39% -7.65% -
ROE 34.53% 4.61% 0.32% -7.53% -5.23% -2.17% -4.15% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.71 37.27 39.15 28.82 44.48 57.87 43.20 -8.27%
EPS 29.00 3.18 0.22 -5.50 -4.08 -1.76 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.69 0.71 0.73 0.78 0.81 0.82 0.40%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.66 37.20 39.08 28.76 44.40 57.76 43.02 -8.24%
EPS 28.95 3.18 0.23 -5.49 -4.07 -1.75 -3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8384 0.6887 0.7086 0.7286 0.7785 0.8084 0.8166 0.43%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.225 0.135 0.18 0.20 0.19 0.22 0.23 -
P/RPS 0.88 0.36 0.46 0.69 0.43 0.38 0.53 8.80%
P/EPS 0.78 4.24 79.06 -3.64 -4.66 -12.52 -6.76 -
EY 128.90 23.58 1.26 -27.49 -21.47 -7.99 -14.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.25 0.27 0.24 0.27 0.28 -0.60%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 25/08/16 26/08/15 29/08/14 27/08/13 27/08/12 25/08/11 -
Price 0.23 0.14 0.16 0.20 0.16 0.20 0.21 -
P/RPS 0.89 0.38 0.41 0.69 0.36 0.35 0.49 10.44%
P/EPS 0.79 4.40 70.27 -3.64 -3.92 -11.38 -6.18 -
EY 126.09 22.74 1.42 -27.49 -25.50 -8.79 -16.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.23 0.27 0.21 0.25 0.26 0.63%

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