[SMRT] QoQ Annualized Quarter Result on 30-Sep-2024 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
08-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 5.64%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 66,016 69,089 68,310 70,346 73,684 90,810 227,677 -56.09%
PBT 28,196 26,858 27,492 28,014 28,064 18,026 73,933 -47.31%
Tax -4 -165 -192 -800 -100 -18,212 -1,028 -97.50%
NP 28,192 26,693 27,300 27,214 27,964 -186 72,905 -46.83%
-
NP to SH 28,192 26,687 27,293 27,216 27,964 -16,630 55,787 -36.47%
-
Tax Rate 0.01% 0.61% 0.70% 2.86% 0.36% 101.03% 1.39% -
Total Cost 37,824 42,396 41,010 43,132 45,720 90,996 154,772 -60.81%
-
Net Worth 75,570 69,196 62,595 55,346 48,600 39,822 154,805 -37.92%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 75,570 69,196 62,595 55,346 48,600 39,822 154,805 -37.92%
NOSH 455,243 455,243 455,243 455,243 427,285 427,285 427,285 4.30%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 42.70% 38.64% 39.96% 38.69% 37.95% -0.20% 32.02% -
ROE 37.31% 38.57% 43.60% 49.17% 57.54% -41.76% 36.04% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 14.50 15.18 15.01 15.48 16.46 21.25 53.28 -57.90%
EPS 6.20 5.89 6.03 6.04 6.24 -3.89 13.06 -39.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.152 0.1375 0.1218 0.1086 0.0932 0.3623 -40.48%
Adjusted Per Share Value based on latest NOSH - 455,243
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 14.50 15.18 15.01 15.45 16.19 19.95 50.01 -56.09%
EPS 6.20 5.89 6.03 5.98 6.14 -3.65 12.25 -36.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.152 0.1375 0.1216 0.1068 0.0875 0.34 -37.91%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.05 0.945 0.855 1.07 0.735 0.76 0.50 -
P/RPS 7.24 6.23 5.70 6.91 4.46 3.58 0.94 288.56%
P/EPS 16.96 16.12 14.26 17.86 11.76 -19.53 3.83 168.93%
EY 5.90 6.20 7.01 5.60 8.50 -5.12 26.11 -62.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 6.22 6.22 8.78 6.77 8.15 1.38 175.30%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 08/11/24 20/08/24 27/05/24 28/02/24 28/11/23 30/08/23 30/05/23 -
Price 1.15 1.13 0.93 0.92 0.975 0.695 0.76 -
P/RPS 7.93 7.45 6.20 5.94 5.92 3.27 1.43 212.32%
P/EPS 18.57 19.28 15.51 15.36 15.60 -17.86 5.82 116.27%
EY 5.38 5.19 6.45 6.51 6.41 -5.60 17.18 -53.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.93 7.43 6.76 7.55 8.98 7.46 2.10 121.17%

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