[SMCAP] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 43.64%
YoY- 166.41%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 182,011 299,530 355,666 267,639 418,357 470,427 361,760 -10.81%
PBT -35,765 22,637 6,866 7,654 6,188 9,213 -7,659 29.26%
Tax -3,387 -7,019 5,152 -23,989 -4,556 -4,775 -1,850 10.59%
NP -39,152 15,618 12,018 -16,335 1,632 4,438 -9,509 26.58%
-
NP to SH -38,625 15,631 11,973 5,981 2,245 4,250 -9,681 25.92%
-
Tax Rate - 31.01% -75.04% 313.42% 73.63% 51.83% - -
Total Cost 221,163 283,912 343,648 283,974 416,725 465,989 371,269 -8.26%
-
Net Worth 101,016 110,004 94,648 78,465 95,094 162,609 81,528 3.63%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 510 - -
Div Payout % - - - - - 12.02% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 101,016 110,004 94,648 78,465 95,094 162,609 81,528 3.63%
NOSH 213,791 61,083 61,083 61,083 61,083 61,083 55,529 25.17%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -21.51% 5.21% 3.38% -6.10% 0.39% 0.94% -2.63% -
ROE -38.24% 14.21% 12.65% 7.62% 2.36% 2.61% -11.87% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 85.13 490.36 582.26 438.10 684.90 770.14 651.47 -28.75%
EPS -18.07 25.59 19.60 9.79 3.68 6.96 -17.43 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.84 0.00 -
NAPS 0.4725 1.8009 1.5495 1.2844 1.5568 2.6621 1.4682 -17.21%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.72 68.66 81.53 61.35 95.90 107.83 82.92 -10.81%
EPS -8.85 3.58 2.74 1.37 0.51 0.97 -2.22 25.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.2316 0.2522 0.217 0.1799 0.218 0.3727 0.1869 3.63%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.115 0.545 0.675 0.65 0.60 0.635 0.60 -
P/RPS 0.14 0.11 0.12 0.15 0.09 0.08 0.09 7.63%
P/EPS -0.64 2.13 3.44 6.64 16.33 9.13 -3.44 -24.43%
EY -157.10 46.95 29.04 15.06 6.13 10.96 -29.06 32.46%
DY 0.00 0.00 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.24 0.30 0.44 0.51 0.39 0.24 0.41 -8.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 -
Price 0.16 0.48 0.76 0.81 0.645 0.635 0.53 -
P/RPS 0.19 0.10 0.13 0.18 0.09 0.08 0.08 15.50%
P/EPS -0.89 1.88 3.88 8.27 17.55 9.13 -3.04 -18.50%
EY -112.92 53.31 25.79 12.09 5.70 10.96 -32.89 22.81%
DY 0.00 0.00 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.34 0.27 0.49 0.63 0.41 0.24 0.36 -0.94%

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