[SMI] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 45.99%
YoY- 68.5%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 18,198 16,633 28,790 29,967 24,589 28,198 35,196 -10.40%
PBT 1,310 -2,312 -1,748 -679 -1,899 10,569 6,898 -24.17%
Tax -307 -30 -121 -485 -80 -816 -885 -16.16%
NP 1,003 -2,342 -1,869 -1,164 -1,979 9,753 6,013 -25.79%
-
NP to SH 230 -2,279 -1,785 -647 -2,054 9,284 5,974 -41.87%
-
Tax Rate 23.44% - - - - 7.72% 12.83% -
Total Cost 17,195 18,975 30,659 31,131 26,568 18,445 29,183 -8.43%
-
Net Worth 149,057 153,256 163,753 170,051 171,865 197,442 180,268 -3.11%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 149,057 153,256 163,753 170,051 171,865 197,442 180,268 -3.11%
NOSH 209,940 209,940 209,940 209,940 209,591 210,045 209,614 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.51% -14.08% -6.49% -3.88% -8.05% 34.59% 17.08% -
ROE 0.15% -1.49% -1.09% -0.38% -1.20% 4.70% 3.31% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.67 7.92 13.71 14.27 11.73 13.42 16.79 -10.42%
EPS 0.11 -1.09 -0.85 -0.31 -0.98 4.42 2.85 -41.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.73 0.78 0.81 0.82 0.94 0.86 -3.14%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.67 7.92 13.71 14.27 11.71 13.43 16.76 -10.39%
EPS 0.11 -1.09 -0.85 -0.31 -0.98 4.42 2.85 -41.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.73 0.78 0.81 0.8186 0.9405 0.8587 -3.11%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.18 0.20 0.19 0.22 0.23 0.21 0.19 -
P/RPS 2.08 2.52 1.39 1.54 1.96 1.56 1.13 10.69%
P/EPS 164.30 -18.42 -22.35 -71.39 -23.47 4.75 6.67 70.53%
EY 0.61 -5.43 -4.47 -1.40 -4.26 21.05 15.00 -41.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.24 0.27 0.28 0.22 0.22 2.15%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 27/08/13 27/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.16 0.20 0.16 0.20 0.21 0.22 0.19 -
P/RPS 1.85 2.52 1.17 1.40 1.79 1.64 1.13 8.55%
P/EPS 146.05 -18.42 -18.82 -64.90 -21.43 4.98 6.67 67.22%
EY 0.68 -5.43 -5.31 -1.54 -4.67 20.09 15.00 -40.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.21 0.25 0.26 0.23 0.22 0.74%

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