[SMCAP] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.87%
YoY- 208.14%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 93,262 63,236 101,102 111,145 94,331 96,706 87,581 1.05%
PBT 9,370 6,133 2,190 2,206 958 6,691 6,231 7.02%
Tax 6,200 -4,175 -1,259 -396 -261 -2,767 -630 -
NP 15,570 1,958 931 1,810 697 3,924 5,601 18.55%
-
NP to SH 15,685 5,678 462 1,704 553 3,956 5,693 18.38%
-
Tax Rate -66.17% 68.07% 57.49% 17.95% 27.24% 41.35% 10.11% -
Total Cost 77,692 61,278 100,171 109,335 93,634 92,782 81,980 -0.89%
-
Net Worth 61,083 61,083 94,966 162,298 88,701 55,536 79,235 -4.23%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 61,083 61,083 94,966 162,298 88,701 55,536 79,235 -4.23%
NOSH 61,083 61,083 61,083 61,083 55,300 55,536 55,541 1.59%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.69% 3.10% 0.92% 1.63% 0.74% 4.06% 6.40% -
ROE 25.68% 9.30% 0.49% 1.05% 0.62% 7.12% 7.18% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 152.68 103.52 165.52 181.96 170.58 174.13 157.69 -0.53%
EPS 25.68 9.30 0.76 2.87 1.00 7.12 10.25 16.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.5547 2.657 1.604 1.00 1.4266 -5.74%
Adjusted Per Share Value based on latest NOSH - 61,083
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.38 14.50 23.18 25.48 21.62 22.17 20.08 1.05%
EPS 3.60 1.30 0.11 0.39 0.13 0.91 1.30 18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.2177 0.372 0.2033 0.1273 0.1816 -4.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.71 0.55 0.795 0.585 0.49 0.625 0.53 -
P/RPS 0.47 0.53 0.48 0.32 0.29 0.36 0.34 5.53%
P/EPS 2.77 5.92 105.11 20.97 49.00 8.77 5.17 -9.86%
EY 36.17 16.90 0.95 4.77 2.04 11.40 19.34 10.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.51 0.22 0.31 0.63 0.37 11.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 25/11/14 29/11/13 28/11/12 24/11/11 26/11/10 -
Price 0.655 0.575 0.70 0.595 0.50 0.84 0.55 -
P/RPS 0.43 0.56 0.42 0.33 0.29 0.48 0.35 3.48%
P/EPS 2.55 6.19 92.55 21.33 50.00 11.79 5.37 -11.66%
EY 39.20 16.17 1.08 4.69 2.00 8.48 18.64 13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.45 0.22 0.31 0.84 0.39 9.15%

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