[SMRT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
06-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.4%
YoY- 2.25%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 46,596 45,482 46,512 61,445 65,738 64,486 47,836 -1.73%
PBT 5,365 4,672 4,536 10,018 11,972 11,628 6,132 -8.51%
Tax -1,144 -458 -136 -1,450 -420 -356 -284 152.95%
NP 4,221 4,214 4,400 8,568 11,552 11,272 5,848 -19.51%
-
NP to SH 4,221 4,228 4,416 8,507 11,558 11,292 5,852 -19.55%
-
Tax Rate 21.32% 9.80% 3.00% 14.47% 3.51% 3.06% 4.63% -
Total Cost 42,374 41,268 42,112 52,877 54,186 53,214 41,988 0.61%
-
Net Worth 53,399 52,145 51,621 44,334 45,008 43,641 40,059 21.10%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,279 - - 16 1,094 1,641 - -
Div Payout % 30.30% - - 0.19% 9.47% 14.53% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 53,399 52,145 51,621 44,334 45,008 43,641 40,059 21.10%
NOSH 191,878 190,450 190,344 164,444 164,204 164,127 164,382 10.85%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.06% 9.27% 9.46% 13.94% 17.57% 17.48% 12.23% -
ROE 7.91% 8.11% 8.55% 19.19% 25.68% 25.87% 14.61% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.28 23.88 24.44 37.37 40.03 39.29 29.10 -11.36%
EPS 2.20 2.22 2.32 5.18 7.04 6.88 3.56 -27.42%
DPS 0.67 0.00 0.00 0.01 0.67 1.00 0.00 -
NAPS 0.2783 0.2738 0.2712 0.2696 0.2741 0.2659 0.2437 9.24%
Adjusted Per Share Value based on latest NOSH - 155,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.24 9.99 10.22 13.50 14.44 14.17 10.51 -1.71%
EPS 0.93 0.93 0.97 1.87 2.54 2.48 1.29 -19.58%
DPS 0.28 0.00 0.00 0.00 0.24 0.36 0.00 -
NAPS 0.1173 0.1145 0.1134 0.0974 0.0989 0.0959 0.088 21.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.22 0.225 0.24 0.26 0.22 0.18 0.16 -
P/RPS 0.91 0.94 0.98 0.70 0.55 0.46 0.55 39.84%
P/EPS 10.00 10.14 10.34 5.03 3.13 2.62 4.49 70.46%
EY 10.00 9.87 9.67 19.90 32.00 38.22 22.25 -41.29%
DY 3.03 0.00 0.00 0.04 3.03 5.56 0.00 -
P/NAPS 0.79 0.82 0.88 0.96 0.80 0.68 0.66 12.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 06/03/13 30/11/12 30/08/12 29/05/12 -
Price 0.225 0.21 0.24 0.20 0.27 0.28 0.17 -
P/RPS 0.93 0.88 0.98 0.54 0.67 0.71 0.58 36.95%
P/EPS 10.23 9.46 10.34 3.87 3.84 4.07 4.78 65.99%
EY 9.78 10.57 9.67 25.87 26.07 24.57 20.94 -39.77%
DY 2.96 0.00 0.00 0.05 2.47 3.57 0.00 -
P/NAPS 0.81 0.77 0.88 0.74 0.99 1.05 0.70 10.20%

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