[SMI] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -40.81%
YoY- -286.42%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 48,741 26,153 19,079 30,315 35,043 26,992 39,123 3.43%
PBT -4,382 966 -12,922 -5,359 -1,430 30,766 4,020 -
Tax -652 -551 4 -15 -426 -915 -539 2.96%
NP -5,034 415 -12,918 -5,374 -1,856 29,851 3,481 -
-
NP to SH -5,034 169 -12,283 -4,865 -1,259 30,443 3,342 -
-
Tax Rate - 57.04% - - - 2.97% 13.41% -
Total Cost 53,775 25,738 31,997 35,689 36,899 -2,859 35,642 6.52%
-
Net Worth 140,659 153,256 155,355 172,150 174,250 176,349 144,858 -0.45%
Dividend
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 140,659 153,256 155,355 172,150 174,250 176,349 144,858 -0.45%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -10.33% 1.59% -67.71% -17.73% -5.30% 110.59% 8.90% -
ROE -3.58% 0.11% -7.91% -2.83% -0.72% 17.26% 2.31% -
Per Share
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 23.22 12.46 9.09 14.44 16.69 12.86 18.64 3.43%
EPS -2.40 0.08 -5.85 -2.32 -0.60 14.50 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.73 0.74 0.82 0.83 0.84 0.69 -0.45%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 23.17 12.43 9.07 14.41 16.66 12.83 18.60 3.43%
EPS -2.39 0.08 -5.84 -2.31 -0.60 14.47 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6687 0.7286 0.7386 0.8184 0.8284 0.8384 0.6887 -0.45%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.61 0.21 0.12 0.14 0.20 0.225 0.135 -
P/RPS 2.63 1.69 1.32 0.97 1.20 1.75 0.72 22.02%
P/EPS -25.44 260.87 -2.05 -6.04 -33.35 1.55 8.48 -
EY -3.93 0.38 -48.76 -16.55 -3.00 64.45 11.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.29 0.16 0.17 0.24 0.27 0.20 26.21%
Price Multiplier on Announcement Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/02/23 28/09/21 27/08/20 28/08/19 29/08/18 30/08/17 25/08/16 -
Price 0.90 0.19 0.175 0.14 0.205 0.23 0.14 -
P/RPS 3.88 1.53 1.93 0.97 1.23 1.79 0.75 28.73%
P/EPS -37.53 236.03 -2.99 -6.04 -34.18 1.59 8.79 -
EY -2.66 0.42 -33.43 -16.55 -2.93 63.05 11.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.26 0.24 0.17 0.25 0.27 0.20 33.95%

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