[SMRT] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15.3%
YoY- 456.94%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 64,486 47,836 44,443 40,197 38,870 36,180 11,792 210.71%
PBT 11,628 6,132 8,831 7,269 6,262 4,216 387 868.49%
Tax -356 -284 -498 -104 -46 -36 -251 26.26%
NP 11,272 5,848 8,333 7,165 6,216 4,180 136 1806.09%
-
NP to SH 11,292 5,852 8,320 7,162 6,212 4,184 278 1084.30%
-
Tax Rate 3.06% 4.63% 5.64% 1.43% 0.73% 0.85% 64.86% -
Total Cost 53,214 41,988 36,110 33,032 32,654 32,000 11,656 175.45%
-
Net Worth 43,641 40,059 36,115 32,811 30,386 28,477 27,116 37.37%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,641 - - - - - - -
Div Payout % 14.53% - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 43,641 40,059 36,115 32,811 30,386 28,477 27,116 37.37%
NOSH 164,127 164,382 152,642 152,613 146,509 147,323 145,555 8.34%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 17.48% 12.23% 18.75% 17.83% 15.99% 11.55% 1.15% -
ROE 25.87% 14.61% 23.04% 21.83% 20.44% 14.69% 1.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 39.29 29.10 29.12 26.34 26.53 24.56 8.10 186.82%
EPS 6.88 3.56 5.45 4.69 4.24 2.84 0.19 996.91%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2659 0.2437 0.2366 0.215 0.2074 0.1933 0.1863 26.79%
Adjusted Per Share Value based on latest NOSH - 153,108
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.17 10.51 9.76 8.83 8.54 7.95 2.59 210.81%
EPS 2.48 1.29 1.83 1.57 1.36 0.92 0.06 1098.17%
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.088 0.0793 0.0721 0.0667 0.0626 0.0596 37.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.18 0.16 0.12 0.10 0.09 0.06 0.08 -
P/RPS 0.46 0.55 0.41 0.38 0.34 0.24 0.99 -40.03%
P/EPS 2.62 4.49 2.20 2.13 2.12 2.11 41.89 -84.27%
EY 38.22 22.25 45.42 46.93 47.11 47.33 2.39 535.81%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.51 0.47 0.43 0.31 0.43 35.77%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 28/02/12 29/11/11 24/08/11 26/05/11 23/02/11 -
Price 0.28 0.17 0.21 0.10 0.09 0.11 0.09 -
P/RPS 0.71 0.58 0.72 0.38 0.34 0.45 1.11 -25.78%
P/EPS 4.07 4.78 3.85 2.13 2.12 3.87 47.12 -80.48%
EY 24.57 20.94 25.96 46.93 47.11 25.82 2.12 412.89%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.70 0.89 0.47 0.43 0.57 0.48 68.59%

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