[SMCAP] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -217.77%
YoY- -162.27%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 287,018 347,929 267,066 394,011 468,461 401,545 355,471 -3.50%
PBT 19,711 5,191 10,738 1,764 8,914 -3,474 9,239 13.45%
Tax -7,002 5,036 -23,430 -4,633 -4,547 -2,196 -6,196 2.05%
NP 12,709 10,227 -12,692 -2,869 4,367 -5,670 3,043 26.88%
-
NP to SH 12,769 10,160 9,843 -2,644 4,246 -6,261 3,129 26.39%
-
Tax Rate 35.52% -97.01% 218.20% 262.64% 51.01% - 67.06% -
Total Cost 274,309 337,702 279,758 396,880 464,094 407,215 352,428 -4.08%
-
Net Worth 104,208 92,315 78,858 90,763 92,870 152,394 88,174 2.82%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - 510 -2,908 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 104,208 92,315 78,858 90,763 92,870 152,394 88,174 2.82%
NOSH 61,083 61,083 61,083 61,083 61,083 55,543 55,515 1.60%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.43% 2.94% -4.75% -0.73% 0.93% -1.41% 0.86% -
ROE 12.25% 11.01% 12.48% -2.91% 4.57% -4.11% 3.55% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 469.88 569.60 437.22 645.04 766.92 722.94 640.31 -5.02%
EPS 20.90 16.63 16.11 -4.33 6.95 -11.27 5.64 24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.92 0.00 -
NAPS 1.706 1.5113 1.291 1.4859 1.5204 2.7437 1.5883 1.19%
Adjusted Per Share Value based on latest NOSH - 61,083
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 66.12 80.16 61.53 90.77 107.92 92.51 81.89 -3.50%
EPS 2.94 2.34 2.27 -0.61 0.98 -1.44 0.72 26.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.2401 0.2127 0.1817 0.2091 0.214 0.3511 0.2031 2.82%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.44 0.765 0.72 0.725 0.69 0.58 0.73 -
P/RPS 0.09 0.13 0.16 0.11 0.09 0.08 0.11 -3.28%
P/EPS 2.10 4.60 4.47 -16.75 9.93 -5.15 12.95 -26.14%
EY 47.51 21.74 22.38 -5.97 10.07 -19.43 7.72 35.35%
DY 0.00 0.00 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.26 0.51 0.56 0.49 0.45 0.21 0.46 -9.06%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 29/05/17 26/05/16 27/05/15 30/05/14 29/05/13 30/05/12 -
Price 0.52 0.75 0.79 0.61 0.62 0.70 0.62 -
P/RPS 0.11 0.13 0.18 0.09 0.08 0.10 0.10 1.60%
P/EPS 2.49 4.51 4.90 -14.09 8.92 -6.21 11.00 -21.92%
EY 40.20 22.18 20.40 -7.10 11.21 -16.10 9.09 28.10%
DY 0.00 0.00 0.00 0.00 0.00 1.31 0.00 -
P/NAPS 0.30 0.50 0.61 0.41 0.41 0.26 0.39 -4.27%

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