[SMI] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -3.58%
YoY- 143.28%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 33,822 47,023 50,307 53,877 67,153 72,249 63,337 -9.19%
PBT -9,012 -4,310 14,520 -17,055 2,680 -1,508 27,269 -
Tax -149 -621 -805 156 -1,229 -605 -2,150 -33.66%
NP -9,161 -4,931 13,715 -16,899 1,451 -2,113 25,119 -
-
NP to SH -9,161 -4,931 8,401 -19,412 2,359 -3,159 27,027 -
-
Tax Rate - - 5.54% - 45.86% - 7.88% -
Total Cost 42,983 51,954 36,592 70,776 65,702 74,362 38,218 1.82%
-
Net Worth 128,063 136,460 151,156 155,355 172,150 170,051 174,250 -4.62%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 128,063 136,460 151,156 155,355 172,150 170,051 174,250 -4.62%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -27.09% -10.49% 27.26% -31.37% 2.16% -2.92% 39.66% -
ROE -7.15% -3.61% 5.56% -12.50% 1.37% -1.86% 15.51% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.11 22.40 23.96 25.66 31.99 34.41 30.17 -9.19%
EPS -4.36 -2.35 4.00 -9.25 1.12 -1.50 12.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.65 0.72 0.74 0.82 0.81 0.83 -4.62%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.08 22.35 23.92 25.61 31.92 34.35 30.11 -9.19%
EPS -4.36 -2.34 3.99 -9.23 1.12 -1.50 12.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6088 0.6487 0.7186 0.7386 0.8184 0.8084 0.8284 -4.62%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.57 0.52 0.185 0.15 0.135 0.195 0.225 -
P/RPS 3.54 2.32 0.77 0.58 0.42 0.57 0.75 26.94%
P/EPS -13.06 -22.14 4.62 -1.62 12.01 -12.96 1.75 -
EY -7.66 -4.52 21.63 -61.64 8.32 -7.72 57.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 0.26 0.20 0.16 0.24 0.27 20.94%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/05/24 25/05/23 24/11/21 25/11/20 27/11/19 30/11/18 22/11/17 -
Price 0.55 0.67 0.205 0.175 0.135 0.17 0.225 -
P/RPS 3.41 2.99 0.86 0.68 0.42 0.49 0.75 26.21%
P/EPS -12.60 -28.53 5.12 -1.89 12.01 -11.30 1.75 -
EY -7.93 -3.51 19.52 -52.84 8.32 -8.85 57.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 0.28 0.24 0.16 0.21 0.27 20.33%

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