[SMI] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 100.38%
YoY- 100.26%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 83,392 47,316 79,984 91,608 54,472 71,848 123,120 -6.28%
PBT 5,632 105,856 6,176 904 -14,724 -10,476 -4,444 -
Tax -2,412 -72 -1,400 -688 -100 -348 -1,560 7.52%
NP 3,220 105,784 4,776 216 -14,824 -10,824 -6,004 -
-
NP to SH 4,420 107,076 5,844 36 -13,968 -9,992 -4,792 -
-
Tax Rate 42.83% 0.07% 22.67% 76.11% - - - -
Total Cost 80,172 -58,468 75,208 91,392 69,296 82,672 129,124 -7.63%
-
Net Worth 176,349 174,250 142,759 146,957 153,256 163,753 170,051 0.60%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 176,349 174,250 142,759 146,957 153,256 163,753 170,051 0.60%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.86% 223.57% 5.97% 0.24% -27.21% -15.07% -4.88% -
ROE 2.51% 61.45% 4.09% 0.02% -9.11% -6.10% -2.82% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 39.72 22.54 38.10 43.64 25.95 34.22 58.65 -6.28%
EPS 2.12 51.00 2.80 0.00 -6.64 -4.76 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.68 0.70 0.73 0.78 0.81 0.60%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 39.72 22.54 38.10 43.64 25.95 34.22 58.65 -6.28%
EPS 2.12 51.00 2.80 0.00 -6.64 -4.76 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.68 0.70 0.73 0.78 0.81 0.60%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.195 0.195 0.15 0.17 0.165 0.18 0.20 -
P/RPS 0.49 0.87 0.39 0.39 0.64 0.53 0.34 6.27%
P/EPS 9.26 0.38 5.39 991.38 -2.48 -3.78 -8.76 -
EY 10.80 261.55 18.56 0.10 -40.32 -26.44 -11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.22 0.24 0.23 0.23 0.25 -1.37%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 25/05/17 23/05/16 27/05/15 23/05/14 27/05/13 24/05/12 -
Price 0.195 0.26 0.135 0.18 0.195 0.195 0.28 -
P/RPS 0.49 1.15 0.35 0.41 0.75 0.57 0.48 0.34%
P/EPS 9.26 0.51 4.85 1,049.70 -2.93 -4.10 -12.27 -
EY 10.80 196.17 20.62 0.10 -34.12 -24.41 -8.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.20 0.26 0.27 0.25 0.35 -6.75%

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