[SMISCOR] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -149.93%
YoY- -113.36%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 143,276 146,467 125,289 116,240 105,958 92,645 66,306 13.69%
PBT 3,693 4,975 7,353 2,235 5,708 10,397 4,603 -3.60%
Tax -2,113 -1,962 -3,189 -2,498 -2,217 -1,308 -2,083 0.23%
NP 1,580 3,013 4,164 -263 3,491 9,089 2,520 -7.48%
-
NP to SH 1,295 2,125 3,136 -336 2,515 6,967 2,520 -10.49%
-
Tax Rate 57.22% 39.44% 43.37% 111.77% 38.84% 12.58% 45.25% -
Total Cost 141,696 143,454 121,125 116,503 102,467 83,556 63,786 14.22%
-
Net Worth 72,499 73,099 71,834 69,937 71,181 68,989 63,498 2.23%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 1,062 - 1,409 - - - - -
Div Payout % 82.05% - 44.96% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 72,499 73,099 71,834 69,937 71,181 68,989 63,498 2.23%
NOSH 41,666 42,499 42,255 42,386 42,119 42,324 42,616 -0.37%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.10% 2.06% 3.32% -0.23% 3.29% 9.81% 3.80% -
ROE 1.79% 2.91% 4.37% -0.48% 3.53% 10.10% 3.97% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 343.86 344.63 296.50 274.24 251.57 218.89 155.59 14.12%
EPS 3.11 5.00 7.42 -0.79 5.97 16.46 5.91 -10.14%
DPS 2.55 0.00 3.34 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.72 1.70 1.65 1.69 1.63 1.49 2.61%
Adjusted Per Share Value based on latest NOSH - 42,386
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 319.81 326.94 279.66 259.46 236.51 206.80 148.00 13.69%
EPS 2.89 4.74 7.00 -0.75 5.61 15.55 5.63 -10.51%
DPS 2.37 0.00 3.15 0.00 0.00 0.00 0.00 -
NAPS 1.6183 1.6317 1.6034 1.5611 1.5889 1.5399 1.4174 2.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.71 0.87 0.605 0.43 0.49 0.59 0.52 -
P/RPS 0.21 0.25 0.20 0.16 0.19 0.27 0.33 -7.25%
P/EPS 22.84 17.40 8.15 -54.24 8.21 3.58 8.79 17.24%
EY 4.38 5.75 12.27 -1.84 12.19 27.90 11.37 -14.69%
DY 3.59 0.00 5.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.36 0.26 0.29 0.36 0.35 2.67%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 19/11/13 28/11/12 30/01/12 25/11/10 26/11/09 -
Price 0.77 0.755 0.63 0.50 0.53 0.83 0.49 -
P/RPS 0.22 0.22 0.21 0.18 0.21 0.38 0.31 -5.55%
P/EPS 24.77 15.10 8.49 -63.07 8.88 5.04 8.29 20.00%
EY 4.04 6.62 11.78 -1.59 11.27 19.83 12.07 -16.66%
DY 3.31 0.00 5.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.37 0.30 0.31 0.51 0.33 4.90%

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