[SMCAP] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 24.14%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 332,384 308,185 465,454 433,090 348,606 374,377 325,526 0.34%
PBT 11,945 8,134 7,418 -1,448 230 16,931 946 52.53%
Tax -6,205 -13,875 -5,747 -2,016 -3,731 -5,661 -495 52.35%
NP 5,740 -5,741 1,671 -3,464 -3,501 11,270 451 52.74%
-
NP to SH 18,013 4,164 2,363 -3,618 -4,053 11,486 869 65.66%
-
Tax Rate 51.95% 170.58% 77.47% - 1,622.17% 33.44% 52.33% -
Total Cost 326,644 313,926 463,783 436,554 352,107 363,107 325,075 0.08%
-
Net Worth 61,083 61,083 94,966 162,298 88,701 55,536 79,235 -4.23%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 510 -2,908 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 61,083 61,083 94,966 162,298 88,701 55,536 79,235 -4.23%
NOSH 61,083 61,083 61,083 61,083 55,300 55,536 55,541 1.59%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.73% -1.86% 0.36% -0.80% -1.00% 3.01% 0.14% -
ROE 29.49% 6.82% 2.49% -2.23% -4.57% 20.68% 1.10% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 544.15 504.53 762.00 709.02 630.39 674.11 586.10 -1.22%
EPS 29.49 6.82 3.87 -5.92 -7.33 20.68 1.56 63.14%
DPS 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.5547 2.657 1.604 1.00 1.4266 -5.74%
Adjusted Per Share Value based on latest NOSH - 61,083
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 76.19 70.64 106.69 99.28 79.91 85.82 74.62 0.34%
EPS 4.13 0.95 0.54 -0.83 -0.93 2.63 0.20 65.55%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.2177 0.372 0.2033 0.1273 0.1816 -4.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.71 0.55 0.795 0.585 0.49 0.625 0.53 -
P/RPS 0.13 0.11 0.10 0.08 0.08 0.09 0.09 6.31%
P/EPS 2.41 8.07 20.55 -9.88 -6.69 3.02 33.87 -35.60%
EY 41.53 12.39 4.87 -10.12 -14.96 33.09 2.95 55.32%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.51 0.22 0.31 0.63 0.37 11.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 25/11/14 29/11/13 28/11/12 24/11/11 26/11/10 -
Price 0.655 0.575 0.70 0.595 0.50 0.84 0.55 -
P/RPS 0.12 0.11 0.09 0.08 0.08 0.12 0.09 4.90%
P/EPS 2.22 8.43 18.09 -10.05 -6.82 4.06 35.15 -36.86%
EY 45.02 11.86 5.53 -9.95 -14.66 24.62 2.84 58.42%
DY 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.45 0.22 0.31 0.84 0.39 9.15%

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