[SMISCOR] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 854.49%
YoY- 240.71%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 162,176 141,928 119,192 111,592 98,056 95,812 58,324 18.57%
PBT 6,480 8,076 8,380 6,596 4,820 12,176 1,620 25.97%
Tax -1,096 -2,036 -3,268 -2,460 -2,476 -1,156 -20 94.83%
NP 5,384 6,040 5,112 4,136 2,344 11,020 1,600 22.40%
-
NP to SH 4,020 3,876 3,900 3,448 1,012 8,704 1,600 16.58%
-
Tax Rate 16.91% 25.21% 39.00% 37.30% 51.37% 9.49% 1.23% -
Total Cost 156,792 135,888 114,080 107,456 95,712 84,792 56,724 18.45%
-
Net Worth 74,741 72,464 69,642 68,875 69,996 66,299 60,851 3.48%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 74,741 72,464 69,642 68,875 69,996 66,299 60,851 3.48%
NOSH 42,226 42,130 42,207 42,254 42,166 42,500 42,553 -0.12%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.32% 4.26% 4.29% 3.71% 2.39% 11.50% 2.74% -
ROE 5.38% 5.35% 5.60% 5.01% 1.45% 13.13% 2.63% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 384.06 336.88 282.39 264.09 232.54 225.44 137.06 18.72%
EPS 9.52 9.20 9.24 8.16 2.40 20.48 3.76 16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.72 1.65 1.63 1.66 1.56 1.43 3.61%
Adjusted Per Share Value based on latest NOSH - 42,254
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 384.19 336.22 282.36 264.36 232.29 226.97 138.17 18.57%
EPS 9.52 9.18 9.24 8.17 2.40 20.62 3.79 16.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7706 1.7166 1.6498 1.6316 1.6582 1.5706 1.4415 3.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.685 0.665 0.39 0.46 0.78 0.58 0.29 -
P/RPS 0.18 0.20 0.14 0.17 0.34 0.26 0.21 -2.53%
P/EPS 7.20 7.23 4.22 5.64 32.50 2.83 7.71 -1.13%
EY 13.90 13.83 23.69 17.74 3.08 35.31 12.97 1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.24 0.28 0.47 0.37 0.20 11.76%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 30/05/13 30/05/12 27/05/11 27/05/10 27/05/09 -
Price 0.765 0.855 0.545 0.43 0.85 0.44 0.59 -
P/RPS 0.20 0.25 0.19 0.16 0.37 0.20 0.43 -11.97%
P/EPS 8.04 9.29 5.90 5.27 35.42 2.15 15.69 -10.54%
EY 12.44 10.76 16.95 18.98 2.82 46.55 6.37 11.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.33 0.26 0.51 0.28 0.41 0.79%

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