[SMISCOR] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 124.29%
YoY- -97.16%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 151,805 138,645 117,539 113,393 98,048 77,174 74,501 12.58%
PBT 5,366 7,938 3,811 3,259 8,019 7,949 3,545 7.14%
Tax -2,467 -2,752 -2,335 -2,679 -1,716 -877 -2,469 -0.01%
NP 2,899 5,186 1,476 580 6,303 7,072 1,076 17.95%
-
NP to SH 2,562 4,211 967 119 4,190 6,381 1,076 15.54%
-
Tax Rate 45.97% 34.67% 61.27% 82.20% 21.40% 11.03% 69.65% -
Total Cost 148,906 133,459 116,063 112,813 91,745 70,102 73,425 12.50%
-
Net Worth 74,741 72,464 69,642 68,875 69,996 66,299 60,851 3.48%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 1,062 - 1,409 - - - - -
Div Payout % 41.47% - 145.80% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 74,741 72,464 69,642 68,875 69,996 66,299 60,851 3.48%
NOSH 42,226 42,130 42,207 42,254 42,166 42,500 42,553 -0.12%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.91% 3.74% 1.26% 0.51% 6.43% 9.16% 1.44% -
ROE 3.43% 5.81% 1.39% 0.17% 5.99% 9.62% 1.77% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 359.50 329.09 278.48 268.35 232.52 181.59 175.08 12.73%
EPS 6.07 10.00 2.29 0.28 9.94 15.01 2.53 15.69%
DPS 2.50 0.00 3.34 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.72 1.65 1.63 1.66 1.56 1.43 3.61%
Adjusted Per Share Value based on latest NOSH - 42,254
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 359.62 328.44 278.44 268.62 232.27 182.82 176.49 12.58%
EPS 6.07 9.98 2.29 0.28 9.93 15.12 2.55 15.54%
DPS 2.52 0.00 3.34 0.00 0.00 0.00 0.00 -
NAPS 1.7706 1.7166 1.6498 1.6316 1.6582 1.5706 1.4415 3.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.685 0.665 0.39 0.46 0.78 0.58 0.29 -
P/RPS 0.19 0.20 0.14 0.17 0.34 0.32 0.17 1.87%
P/EPS 11.29 6.65 17.02 163.34 7.85 3.86 11.47 -0.26%
EY 8.86 15.03 5.87 0.61 12.74 25.89 8.72 0.26%
DY 3.65 0.00 8.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.24 0.28 0.47 0.37 0.20 11.76%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 30/05/13 30/05/12 27/05/11 27/05/10 27/05/09 -
Price 0.765 0.855 0.545 0.43 0.85 0.44 0.59 -
P/RPS 0.21 0.26 0.20 0.16 0.37 0.24 0.34 -7.71%
P/EPS 12.61 8.55 23.79 152.69 8.55 2.93 23.33 -9.74%
EY 7.93 11.69 4.20 0.65 11.69 34.12 4.29 10.77%
DY 3.27 0.00 6.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.33 0.26 0.51 0.28 0.41 0.79%

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