[SMI] YoY Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 22.54%
YoY- -66.83%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 39,848 47,570 55,320 49,208 55,908 83,392 47,316 -2.60%
PBT -7,032 -3,802 -4,068 -3,584 -14,788 5,632 105,856 -
Tax -244 -558 -848 -76 -96 -2,412 -72 20.64%
NP -7,276 -4,361 -4,916 -3,660 -14,884 3,220 105,784 -
-
NP to SH -7,276 -4,361 -4,916 -16,824 -13,820 4,420 107,076 -
-
Tax Rate - - - - - 42.83% 0.07% -
Total Cost 47,124 51,931 60,236 52,868 70,792 80,172 -58,468 -
-
Net Worth 132,262 140,659 153,256 165,852 172,150 176,349 174,250 -4.15%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 132,262 140,659 153,256 165,852 172,150 176,349 174,250 -4.15%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -18.26% -9.17% -8.89% -7.44% -26.62% 3.86% 223.57% -
ROE -5.50% -3.10% -3.21% -10.14% -8.03% 2.51% 61.45% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.98 22.66 26.35 23.44 26.63 39.72 22.54 -2.60%
EPS -3.48 -2.08 -2.36 -1.44 -6.60 2.12 51.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.67 0.73 0.79 0.82 0.84 0.83 -4.15%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.98 22.66 26.35 23.44 26.63 39.72 22.54 -2.60%
EPS -3.48 -2.08 -2.36 -1.44 -6.60 2.12 51.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.67 0.73 0.79 0.82 0.84 0.83 -4.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.68 0.21 0.195 0.08 0.17 0.195 0.195 -
P/RPS 3.58 0.93 0.74 0.34 0.64 0.49 0.87 24.29%
P/EPS -19.62 -10.11 -8.33 -1.00 -2.58 9.26 0.38 -
EY -5.10 -9.89 -12.01 -100.17 -38.72 10.80 261.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.31 0.27 0.10 0.21 0.23 0.23 26.84%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 28/11/23 24/11/22 31/05/21 29/06/20 28/05/19 23/05/18 25/05/17 -
Price 0.65 0.37 0.22 0.125 0.14 0.195 0.26 -
P/RPS 3.42 1.63 0.83 0.53 0.53 0.49 1.15 18.24%
P/EPS -18.75 -17.81 -9.40 -1.56 -2.13 9.26 0.51 -
EY -5.33 -5.61 -10.64 -64.11 -47.02 10.80 196.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.55 0.30 0.16 0.17 0.23 0.31 20.27%

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