[SMCAP] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.55%
YoY- 120.08%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 470,427 361,760 377,542 328,807 346,433 384,015 353,823 4.85%
PBT 9,213 -7,659 15,979 3,331 -3,118 -3,100 285 78.38%
Tax -4,775 -1,850 -6,180 -2,496 -1,244 -3,652 -2,095 14.70%
NP 4,438 -9,509 9,799 835 -4,362 -6,752 -1,810 -
-
NP to SH 4,250 -9,681 9,406 1,204 -5,995 -6,908 -2,587 -
-
Tax Rate 51.83% - 38.68% 74.93% - - 735.09% -
Total Cost 465,989 371,269 367,743 327,972 350,795 390,767 355,633 4.60%
-
Net Worth 162,609 81,528 89,678 79,632 83,827 88,144 93,453 9.66%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 510 - - - - - - -
Div Payout % 12.02% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 162,609 81,528 89,678 79,632 83,827 88,144 93,453 9.66%
NOSH 61,083 55,529 55,494 55,714 55,937 55,510 55,537 1.59%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.94% -2.63% 2.60% 0.25% -1.26% -1.76% -0.51% -
ROE 2.61% -11.87% 10.49% 1.51% -7.15% -7.84% -2.77% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 770.14 651.47 680.33 590.17 619.32 691.79 637.09 3.20%
EPS 6.96 -17.43 16.95 2.16 -10.72 -12.44 -4.66 -
DPS 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6621 1.4682 1.616 1.4293 1.4986 1.5879 1.6827 7.93%
Adjusted Per Share Value based on latest NOSH - 55,714
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 107.83 82.92 86.54 75.37 79.41 88.03 81.11 4.85%
EPS 0.97 -2.22 2.16 0.28 -1.37 -1.58 -0.59 -
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3727 0.1869 0.2056 0.1825 0.1922 0.2021 0.2142 9.66%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.635 0.60 0.88 0.56 0.55 0.47 0.79 -
P/RPS 0.08 0.09 0.13 0.09 0.09 0.07 0.12 -6.52%
P/EPS 9.13 -3.44 5.19 25.91 -5.13 -3.78 -16.96 -
EY 10.96 -29.06 19.26 3.86 -19.49 -26.48 -5.90 -
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.41 0.54 0.39 0.37 0.30 0.47 -10.58%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 27/02/08 -
Price 0.635 0.53 0.89 0.70 0.60 0.39 0.69 -
P/RPS 0.08 0.08 0.13 0.12 0.10 0.06 0.11 -5.16%
P/EPS 9.13 -3.04 5.25 32.39 -5.60 -3.13 -14.81 -
EY 10.96 -32.89 19.04 3.09 -17.86 -31.91 -6.75 -
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.36 0.55 0.49 0.40 0.25 0.41 -8.53%

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