[SMI] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -66.68%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 76,050 61,834 79,921 110,192 102,085 140,065 128,772 -8.39%
PBT 1,244 -11,484 -12,804 -6,572 -6,246 -36,892 20,224 -37.15%
Tax -945 -282 -340 -1,076 -1,050 8,017 -4,684 -23.40%
NP 298 -11,766 -13,144 -7,648 -7,297 -28,874 15,540 -48.24%
-
NP to SH -718 -11,308 -11,577 -6,150 -7,501 -29,549 16,033 -
-
Tax Rate 75.96% - - - - - 23.16% -
Total Cost 75,752 73,601 93,065 117,840 109,382 168,939 113,232 -6.47%
-
Net Worth 145,115 151,146 159,554 167,952 170,039 163,696 188,874 -4.29%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 145,115 151,146 159,554 167,952 170,039 163,696 188,874 -4.29%
NOSH 209,940 209,925 209,940 209,940 209,925 209,867 209,860 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.39% -19.03% -16.45% -6.94% -7.15% -20.62% 12.07% -
ROE -0.50% -7.48% -7.26% -3.66% -4.41% -18.05% 8.49% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.68 29.46 38.07 52.49 48.63 66.74 61.36 -8.21%
EPS -0.35 -5.39 -5.52 -2.93 -3.57 -14.08 7.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.76 0.80 0.81 0.78 0.90 -4.10%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.68 29.45 38.07 52.49 48.63 66.72 61.34 -8.20%
EPS -0.35 -5.39 -5.52 -2.93 -3.57 -14.08 7.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.76 0.80 0.8099 0.7797 0.8997 -4.09%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.17 0.22 0.18 0.19 0.19 0.29 0.21 -
P/RPS 0.46 0.75 0.47 0.36 0.39 0.43 0.34 5.16%
P/EPS -49.04 -4.08 -3.26 -6.49 -5.32 -2.06 2.75 -
EY -2.04 -24.48 -30.64 -15.42 -18.81 -48.55 36.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.24 0.24 0.23 0.37 0.23 0.71%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 26/11/14 26/11/13 26/11/12 24/11/11 25/11/10 26/11/09 -
Price 0.17 0.18 0.175 0.17 0.21 0.34 0.19 -
P/RPS 0.46 0.61 0.46 0.32 0.43 0.51 0.31 6.79%
P/EPS -49.04 -3.34 -3.17 -5.80 -5.88 -2.41 2.49 -
EY -2.04 -29.93 -31.51 -17.23 -17.02 -41.41 40.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.23 0.21 0.26 0.44 0.21 2.24%

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