[SMISCOR] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 465.55%
YoY- -80.15%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 148,715 143,833 119,518 119,749 97,653 86,266 69,345 13.55%
PBT 4,075 6,938 4,639 3,742 6,512 9,794 4,459 -1.48%
Tax -2,244 -2,456 -2,625 -2,761 -1,889 -1,209 -2,161 0.62%
NP 1,831 4,482 2,014 981 4,623 8,585 2,298 -3.71%
-
NP to SH 1,608 3,442 1,208 673 3,390 6,922 2,298 -5.77%
-
Tax Rate 55.07% 35.40% 56.59% 73.78% 29.01% 12.34% 48.46% -
Total Cost 146,884 139,351 117,504 118,768 93,030 77,681 67,047 13.95%
-
Net Worth 75,031 72,539 70,069 70,049 71,147 67,319 62,106 3.19%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,062 - 1,409 - - - - -
Div Payout % 66.08% - 116.71% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 75,031 72,539 70,069 70,049 71,147 67,319 62,106 3.19%
NOSH 42,631 42,173 42,210 42,198 42,350 42,339 42,538 0.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.23% 3.12% 1.69% 0.82% 4.73% 9.95% 3.31% -
ROE 2.14% 4.75% 1.72% 0.96% 4.76% 10.28% 3.70% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 348.84 341.05 283.15 283.77 230.59 203.75 163.02 13.51%
EPS 3.77 8.16 2.86 1.59 8.00 16.35 5.40 -5.81%
DPS 2.50 0.00 3.34 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.72 1.66 1.66 1.68 1.59 1.46 3.16%
Adjusted Per Share Value based on latest NOSH - 42,198
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 331.95 321.06 266.78 267.30 217.98 192.56 154.79 13.55%
EPS 3.59 7.68 2.70 1.50 7.57 15.45 5.13 -5.77%
DPS 2.37 0.00 3.15 0.00 0.00 0.00 0.00 -
NAPS 1.6748 1.6192 1.5641 1.5636 1.5881 1.5027 1.3863 3.19%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.71 0.795 0.55 0.41 0.705 0.58 0.59 -
P/RPS 0.20 0.23 0.19 0.14 0.31 0.28 0.36 -9.32%
P/EPS 18.82 9.74 19.22 25.71 8.81 3.55 10.92 9.49%
EY 5.31 10.27 5.20 3.89 11.35 28.19 9.16 -8.68%
DY 3.52 0.00 6.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.33 0.25 0.42 0.36 0.40 0.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 14/08/13 29/08/12 25/08/11 24/08/10 28/08/09 -
Price 0.765 0.86 0.47 0.45 0.54 0.55 0.52 -
P/RPS 0.22 0.25 0.17 0.16 0.23 0.27 0.32 -6.05%
P/EPS 20.28 10.54 16.42 28.22 6.75 3.36 9.63 13.20%
EY 4.93 9.49 6.09 3.54 14.82 29.73 10.39 -11.67%
DY 3.27 0.00 7.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.28 0.27 0.32 0.35 0.36 3.00%

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