[SMI] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -120.43%
YoY- 76.16%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 34,449 42,451 49,814 51,100 67,753 70,493 64,079 -9.10%
PBT -2,944 -6,640 -928 1,137 -7,925 4,100 31,042 -
Tax -1,208 -405 -754 -227 -824 -844 -1,222 -0.17%
NP -4,152 -7,045 -1,682 910 -8,749 3,256 29,820 -
-
NP to SH -4,152 -7,045 -1,716 -7,197 -7,679 4,293 28,743 -
-
Tax Rate - - - 19.96% - 20.59% 3.94% -
Total Cost 38,601 49,496 51,496 50,190 76,502 67,237 34,259 1.85%
-
Net Worth 130,162 134,361 144,858 151,156 170,051 176,349 172,150 -4.20%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 130,162 134,361 144,858 151,156 170,051 176,349 172,150 -4.20%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -12.05% -16.60% -3.38% 1.78% -12.91% 4.62% 46.54% -
ROE -3.19% -5.24% -1.18% -4.76% -4.52% 2.43% 16.70% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.41 20.22 23.73 24.34 32.27 33.58 30.52 -9.10%
EPS -1.98 -3.36 -0.82 -3.43 -3.66 2.04 13.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.69 0.72 0.81 0.84 0.82 -4.20%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.41 20.22 23.73 24.34 32.27 33.58 30.52 -9.10%
EPS -1.98 -3.36 -0.82 -3.43 -3.66 2.04 13.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.69 0.72 0.81 0.84 0.82 -4.20%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.525 0.725 0.20 0.17 0.15 0.14 0.20 -
P/RPS 3.20 3.59 0.84 0.70 0.46 0.42 0.66 27.48%
P/EPS -26.55 -21.60 -24.47 -4.96 -4.10 6.85 1.46 -
EY -3.77 -4.63 -4.09 -20.17 -24.38 14.61 68.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.13 0.29 0.24 0.19 0.17 0.24 21.47%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/08/24 24/08/23 24/02/22 23/03/21 27/02/20 27/02/19 27/02/18 -
Price 0.435 0.68 0.225 0.18 0.14 0.165 0.20 -
P/RPS 2.65 3.36 0.95 0.74 0.43 0.49 0.66 23.83%
P/EPS -22.00 -20.26 -27.53 -5.25 -3.83 8.07 1.46 -
EY -4.55 -4.93 -3.63 -19.05 -26.13 12.39 68.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.06 0.33 0.25 0.17 0.20 0.24 17.89%

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