[SMI] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.34%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 72,563 64,648 77,406 109,121 109,517 172,277 127,108 -8.91%
PBT -2,872 -9,670 -17,458 -7,709 -4,800 247 19,119 -
Tax -638 -336 -225 -77 -2,254 -5,970 -4,274 -27.15%
NP -3,510 -10,006 -17,683 -7,786 -7,054 -5,723 14,845 -
-
NP to SH -3,953 -9,587 -16,451 -6,356 -5,679 -6,282 15,184 -
-
Tax Rate - - - - - 2,417.00% 22.35% -
Total Cost 76,073 74,654 95,089 116,907 116,571 178,000 112,263 -6.27%
-
Net Worth 144,858 146,957 153,256 165,852 169,741 176,456 189,012 -4.33%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 144,858 146,957 153,256 165,852 169,741 176,456 189,012 -4.33%
NOSH 209,940 209,940 209,940 209,940 209,557 210,066 210,013 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -4.84% -15.48% -22.84% -7.14% -6.44% -3.32% 11.68% -
ROE -2.73% -6.52% -10.73% -3.83% -3.35% -3.56% 8.03% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.56 30.79 36.87 51.98 52.26 82.01 60.52 -8.91%
EPS -1.88 -4.57 -7.84 -3.03 -2.71 -2.99 7.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.73 0.79 0.81 0.84 0.90 -4.32%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.50 30.73 36.80 51.88 52.06 81.90 60.43 -8.91%
EPS -1.88 -4.56 -7.82 -3.02 -2.70 -2.99 7.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6887 0.6986 0.7286 0.7885 0.807 0.8389 0.8986 -4.33%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.16 0.15 0.18 0.18 0.20 0.25 0.21 -
P/RPS 0.46 0.49 0.49 0.35 0.38 0.30 0.35 4.65%
P/EPS -8.50 -3.28 -2.30 -5.95 -7.38 -8.36 2.90 -
EY -11.77 -30.44 -43.53 -16.82 -13.55 -11.96 34.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.25 0.23 0.25 0.30 0.23 0.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 25/02/13 27/02/12 28/02/11 23/02/10 -
Price 0.145 0.18 0.19 0.15 0.19 0.26 0.21 -
P/RPS 0.42 0.58 0.52 0.29 0.36 0.32 0.35 3.08%
P/EPS -7.70 -3.94 -2.42 -4.95 -7.01 -8.69 2.90 -
EY -12.99 -25.37 -41.24 -20.18 -14.26 -11.50 34.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.26 0.19 0.23 0.31 0.23 -1.50%

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