[SMI] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 37.1%
YoY- -3124.07%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 15,526 18,272 17,466 26,477 32,953 67,228 30,529 -10.65%
PBT -3,806 -1,057 -7,855 -2,779 -115 27,916 3,952 -
Tax 7,541 -125 30 730 -1,467 -11,982 -762 -
NP 3,735 -1,182 -7,825 -2,049 -1,582 15,934 3,190 2.66%
-
NP to SH -3,415 -1,106 -7,767 -1,741 -54 15,881 3,159 -
-
Tax Rate - - - - - 42.92% 19.28% -
Total Cost 11,791 19,454 25,291 28,526 34,535 51,294 27,339 -13.07%
-
Net Worth 144,858 146,957 153,256 165,852 145,800 176,455 188,348 -4.27%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 144,858 146,957 153,256 165,852 145,800 176,455 188,348 -4.27%
NOSH 209,940 209,940 209,940 209,940 180,000 210,066 209,276 0.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 24.06% -6.47% -44.80% -7.74% -4.80% 23.70% 10.45% -
ROE -2.36% -0.75% -5.07% -1.05% -0.04% 9.00% 1.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.40 8.70 8.32 12.61 18.31 32.00 14.59 -10.69%
EPS -1.63 -0.53 -3.70 -0.83 -0.03 7.56 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.73 0.79 0.81 0.84 0.90 -4.32%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.40 8.70 8.32 12.61 15.70 32.02 14.54 -10.64%
EPS -1.63 -0.53 -3.70 -0.83 -0.03 7.56 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.73 0.79 0.6945 0.8405 0.8972 -4.28%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.16 0.15 0.18 0.18 0.20 0.25 0.21 -
P/RPS 2.16 1.72 2.16 1.43 1.09 0.78 1.44 6.98%
P/EPS -9.84 -28.47 -4.87 -21.71 -666.67 3.31 13.91 -
EY -10.17 -3.51 -20.55 -4.61 -0.15 30.24 7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.25 0.23 0.25 0.30 0.23 0.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 25/02/13 27/02/12 28/02/11 23/02/10 -
Price 0.145 0.18 0.19 0.15 0.19 0.26 0.21 -
P/RPS 1.96 2.07 2.28 1.19 1.04 0.81 1.44 5.27%
P/EPS -8.91 -34.17 -5.14 -18.09 -633.33 3.44 13.91 -
EY -11.22 -2.93 -19.47 -5.53 -0.16 29.08 7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.26 0.19 0.23 0.31 0.23 -1.50%

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