[SMI] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 29.37%
YoY- -174.56%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 34,354 58,998 46,630 47,686 66,189 70,644 59,749 -8.15%
PBT -8,680 -6,168 -609 -18,189 -6,016 -4,120 39,278 -
Tax -182 -711 -556 -6 -1,312 -798 -1,621 -28.55%
NP -8,862 -6,879 -1,165 -18,196 -7,328 -4,918 37,657 -
-
NP to SH -8,862 -6,879 -1,165 -17,352 -6,320 -3,738 38,796 -
-
Tax Rate - - - - - - 4.13% -
Total Cost 43,217 65,877 47,795 65,882 73,517 75,562 22,092 10.86%
-
Net Worth 128,063 136,460 151,156 155,355 172,150 170,051 174,250 -4.62%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 128,063 136,460 151,156 155,355 172,150 170,051 174,250 -4.62%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -25.80% -11.66% -2.50% -38.16% -11.07% -6.96% 63.03% -
ROE -6.92% -5.04% -0.77% -11.17% -3.67% -2.20% 22.26% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.36 28.10 22.21 22.71 31.53 33.65 28.46 -8.16%
EPS -4.23 -3.28 -0.56 -8.27 -3.01 -1.79 18.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.65 0.72 0.74 0.82 0.81 0.83 -4.62%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.33 28.05 22.17 22.67 31.47 33.58 28.41 -8.16%
EPS -4.21 -3.27 -0.55 -8.25 -3.00 -1.78 18.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6088 0.6487 0.7186 0.7386 0.8184 0.8084 0.8284 -4.62%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.57 0.52 0.185 0.15 0.135 0.195 0.225 -
P/RPS 3.48 1.85 0.83 0.66 0.43 0.58 0.79 25.60%
P/EPS -13.50 -15.87 -33.33 -1.81 -4.48 -10.95 1.22 -
EY -7.41 -6.30 -3.00 -55.10 -22.30 -9.13 82.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 0.26 0.20 0.16 0.24 0.27 20.94%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/05/24 25/05/23 24/11/21 25/11/20 27/11/19 30/11/18 22/11/17 -
Price 0.55 0.67 0.205 0.175 0.135 0.17 0.225 -
P/RPS 3.36 2.38 0.92 0.77 0.43 0.51 0.79 24.92%
P/EPS -13.03 -20.45 -36.93 -2.12 -4.48 -9.55 1.22 -
EY -7.68 -4.89 -2.71 -47.23 -22.30 -10.48 82.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 0.28 0.24 0.16 0.21 0.27 20.33%

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