[SMI] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 243.38%
YoY- 174.68%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 50,307 53,877 67,153 72,249 63,337 68,376 75,311 -6.49%
PBT 14,520 -17,055 2,680 -1,508 27,269 1,707 -124 -
Tax -805 156 -1,229 -605 -2,150 -682 -833 -0.56%
NP 13,715 -16,899 1,451 -2,113 25,119 1,025 -957 -
-
NP to SH 8,401 -19,412 2,359 -3,159 27,027 1,648 -1,644 -
-
Tax Rate 5.54% - 45.86% - 7.88% 39.95% - -
Total Cost 36,592 70,776 65,702 74,362 38,218 67,351 76,268 -11.51%
-
Net Worth 151,156 155,355 172,150 170,051 174,250 146,957 146,999 0.46%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 151,156 155,355 172,150 170,051 174,250 146,957 146,999 0.46%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 27.26% -31.37% 2.16% -2.92% 39.66% 1.50% -1.27% -
ROE 5.56% -12.50% 1.37% -1.86% 15.51% 1.12% -1.12% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 23.96 25.66 31.99 34.41 30.17 32.57 35.86 -6.49%
EPS 4.00 -9.25 1.12 -1.50 12.87 0.78 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.74 0.82 0.81 0.83 0.70 0.70 0.47%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 23.96 25.66 31.99 34.41 30.17 32.57 35.87 -6.49%
EPS 4.00 -9.25 1.12 -1.50 12.87 0.78 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.74 0.82 0.81 0.83 0.70 0.7002 0.46%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.185 0.15 0.135 0.195 0.225 0.145 0.17 -
P/RPS 0.77 0.58 0.42 0.57 0.75 0.45 0.47 8.56%
P/EPS 4.62 -1.62 12.01 -12.96 1.75 18.47 -21.72 -
EY 21.63 -61.64 8.32 -7.72 57.22 5.41 -4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.16 0.24 0.27 0.21 0.24 1.34%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 27/11/19 30/11/18 22/11/17 24/11/16 24/11/15 -
Price 0.205 0.175 0.135 0.17 0.225 0.15 0.17 -
P/RPS 0.86 0.68 0.42 0.49 0.75 0.46 0.47 10.58%
P/EPS 5.12 -1.89 12.01 -11.30 1.75 19.11 -21.72 -
EY 19.52 -52.84 8.32 -8.85 57.22 5.23 -4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.16 0.21 0.27 0.21 0.24 2.60%

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