[SMI] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1227.78%
YoY- 104.14%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 70,086 53,984 78,246 82,198 60,502 93,388 121,494 -8.75%
PBT -2,860 61,532 8,040 3,072 -11,988 -8,732 -3,580 -3.67%
Tax -852 -1,830 -1,078 -958 -110 -418 -1,750 -11.29%
NP -3,712 59,702 6,962 2,114 -12,098 -9,150 -5,330 -5.84%
-
NP to SH -2,518 60,886 6,684 478 -11,544 -8,566 -3,690 -6.16%
-
Tax Rate - 2.97% 13.41% 31.18% - - - -
Total Cost 73,798 -5,718 71,284 80,084 72,600 102,538 126,824 -8.62%
-
Net Worth 174,250 176,349 144,858 149,057 153,256 163,753 170,051 0.40%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 174,250 176,349 144,858 149,057 153,256 163,753 170,051 0.40%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -5.30% 110.59% 8.90% 2.57% -20.00% -9.80% -4.39% -
ROE -1.45% 34.53% 4.61% 0.32% -7.53% -5.23% -2.17% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 33.38 25.71 37.27 39.15 28.82 44.48 57.87 -8.75%
EPS -1.20 29.00 3.18 0.22 -5.50 -4.08 -1.76 -6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.69 0.71 0.73 0.78 0.81 0.40%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 33.38 25.71 37.27 39.15 28.82 44.48 57.87 -8.75%
EPS -1.20 29.00 3.18 0.22 -5.50 -4.08 -1.76 -6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.69 0.71 0.73 0.78 0.81 0.40%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.20 0.225 0.135 0.18 0.20 0.19 0.22 -
P/RPS 0.60 0.88 0.36 0.46 0.69 0.43 0.38 7.90%
P/EPS -16.68 0.78 4.24 79.06 -3.64 -4.66 -12.52 4.89%
EY -6.00 128.90 23.58 1.26 -27.49 -21.47 -7.99 -4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.20 0.25 0.27 0.24 0.27 -1.94%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 25/08/16 26/08/15 29/08/14 27/08/13 27/08/12 -
Price 0.205 0.23 0.14 0.16 0.20 0.16 0.20 -
P/RPS 0.61 0.89 0.38 0.41 0.69 0.36 0.35 9.69%
P/EPS -17.09 0.79 4.40 70.27 -3.64 -3.92 -11.38 7.00%
EY -5.85 126.09 22.74 1.42 -27.49 -25.50 -8.79 -6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.20 0.23 0.27 0.21 0.25 0.00%

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