[SMI] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 9.43%
YoY- -55.85%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 63,337 68,376 75,311 63,842 86,475 115,597 143,792 -12.76%
PBT 27,269 1,707 -124 -16,467 -12,384 -5,044 23,230 2.70%
Tax -2,150 -682 -833 -182 476 -2,275 -12,770 -25.67%
NP 25,119 1,025 -957 -16,649 -11,908 -7,319 10,460 15.70%
-
NP to SH 27,027 1,648 -1,644 -16,247 -10,425 -3,350 10,255 17.51%
-
Tax Rate 7.88% 39.95% - - - - 54.97% -
Total Cost 38,218 67,351 76,268 80,491 98,383 122,916 133,332 -18.78%
-
Net Worth 174,250 146,957 146,999 151,200 159,554 167,757 170,595 0.35%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 174,250 146,957 146,999 151,200 159,554 167,757 170,595 0.35%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 210,612 -0.05%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 39.66% 1.50% -1.27% -26.08% -13.77% -6.33% 7.27% -
ROE 15.51% 1.12% -1.12% -10.75% -6.53% -2.00% 6.01% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.17 32.57 35.86 30.40 41.19 55.13 68.27 -12.71%
EPS 12.87 0.78 -0.78 -7.74 -4.97 -1.60 4.87 17.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.70 0.70 0.72 0.76 0.80 0.81 0.40%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.17 32.57 35.87 30.41 41.19 55.06 68.49 -12.76%
EPS 12.87 0.78 -0.78 -7.74 -4.97 -1.60 4.88 17.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.70 0.7002 0.7202 0.76 0.7991 0.8126 0.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.225 0.145 0.17 0.22 0.18 0.19 0.19 -
P/RPS 0.75 0.45 0.47 0.72 0.44 0.34 0.28 17.82%
P/EPS 1.75 18.47 -21.72 -2.84 -3.62 -11.89 3.90 -12.49%
EY 57.22 5.41 -4.61 -35.17 -27.59 -8.41 25.63 14.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.24 0.31 0.24 0.24 0.23 2.70%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 24/11/16 24/11/15 26/11/14 26/11/13 26/11/12 24/11/11 -
Price 0.225 0.15 0.17 0.18 0.175 0.17 0.21 -
P/RPS 0.75 0.46 0.47 0.59 0.42 0.31 0.31 15.84%
P/EPS 1.75 19.11 -21.72 -2.33 -3.52 -10.64 4.31 -13.93%
EY 57.22 5.23 -4.61 -42.98 -28.38 -9.40 23.19 16.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.24 0.25 0.23 0.21 0.26 0.63%

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