[SMI] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -213.94%
YoY- -104.14%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 26,153 19,079 30,315 35,043 26,992 39,123 41,099 -7.25%
PBT 966 -12,922 -5,359 -1,430 30,766 4,020 1,536 -7.43%
Tax -551 4 -15 -426 -915 -539 -479 2.35%
NP 415 -12,918 -5,374 -1,856 29,851 3,481 1,057 -14.41%
-
NP to SH 169 -12,283 -4,865 -1,259 30,443 3,342 239 -5.60%
-
Tax Rate 57.04% - - - 2.97% 13.41% 31.18% -
Total Cost 25,738 31,997 35,689 36,899 -2,859 35,642 40,042 -7.09%
-
Net Worth 153,256 155,355 172,150 174,250 176,349 144,858 149,057 0.46%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 153,256 155,355 172,150 174,250 176,349 144,858 149,057 0.46%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.59% -67.71% -17.73% -5.30% 110.59% 8.90% 2.57% -
ROE 0.11% -7.91% -2.83% -0.72% 17.26% 2.31% 0.16% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.46 9.09 14.44 16.69 12.86 18.64 19.58 -7.24%
EPS 0.08 -5.85 -2.32 -0.60 14.50 1.59 0.11 -5.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.82 0.83 0.84 0.69 0.71 0.46%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.46 9.09 14.44 16.69 12.86 18.64 19.58 -7.24%
EPS 0.08 -5.85 -2.32 -0.60 14.50 1.59 0.11 -5.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.82 0.83 0.84 0.69 0.71 0.46%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.21 0.12 0.14 0.20 0.225 0.135 0.18 -
P/RPS 1.69 1.32 0.97 1.20 1.75 0.72 0.92 10.65%
P/EPS 260.87 -2.05 -6.04 -33.35 1.55 8.48 158.11 8.69%
EY 0.38 -48.76 -16.55 -3.00 64.45 11.79 0.63 -8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 0.17 0.24 0.27 0.20 0.25 2.50%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 27/08/20 28/08/19 29/08/18 30/08/17 25/08/16 26/08/15 -
Price 0.19 0.175 0.14 0.205 0.23 0.14 0.16 -
P/RPS 1.53 1.93 0.97 1.23 1.79 0.75 0.82 10.94%
P/EPS 236.03 -2.99 -6.04 -34.18 1.59 8.79 140.55 9.01%
EY 0.42 -33.43 -16.55 -2.93 63.05 11.37 0.71 -8.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.17 0.25 0.27 0.20 0.23 2.06%

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