[SMI] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 14.37%
YoY- 1298.33%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 47,316 71,374 69,985 78,246 79,984 72,563 76,050 -27.09%
PBT 105,856 3,407 7,464 8,040 6,176 -2,872 1,244 1829.40%
Tax -72 -1,790 -1,129 -1,078 -1,400 -638 -945 -81.99%
NP 105,784 1,617 6,334 6,962 4,776 -3,510 298 4895.56%
-
NP to SH 107,076 2,973 6,737 6,684 5,844 -3,953 -718 -
-
Tax Rate 0.07% 52.54% 15.13% 13.41% 22.67% - 75.96% -
Total Cost -58,468 69,757 63,650 71,284 75,208 76,073 75,752 -
-
Net Worth 174,250 144,858 146,957 144,858 142,759 144,858 145,115 12.96%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 174,250 144,858 146,957 144,858 142,759 144,858 145,115 12.96%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 223.57% 2.27% 9.05% 8.90% 5.97% -4.84% 0.39% -
ROE 61.45% 2.05% 4.58% 4.61% 4.09% -2.73% -0.50% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 22.54 34.00 33.34 37.27 38.10 34.56 36.68 -27.69%
EPS 51.00 1.42 3.21 3.18 2.80 -1.88 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.69 0.70 0.69 0.68 0.69 0.70 12.01%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 22.49 33.93 33.27 37.20 38.02 34.50 36.15 -27.10%
EPS 50.90 1.41 3.20 3.18 2.78 -1.88 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8284 0.6887 0.6986 0.6887 0.6787 0.6887 0.6899 12.95%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.195 0.15 0.145 0.135 0.15 0.16 0.17 -
P/RPS 0.87 0.44 0.43 0.36 0.39 0.46 0.46 52.87%
P/EPS 0.38 10.59 4.52 4.24 5.39 -8.50 -49.04 -
EY 261.55 9.44 22.13 23.58 18.56 -11.77 -2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.21 0.20 0.22 0.23 0.24 -2.79%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 24/11/16 25/08/16 23/05/16 26/02/16 24/11/15 -
Price 0.26 0.16 0.15 0.14 0.135 0.145 0.17 -
P/RPS 1.15 0.47 0.45 0.38 0.35 0.42 0.46 84.09%
P/EPS 0.51 11.30 4.67 4.40 4.85 -7.70 -49.04 -
EY 196.17 8.85 21.39 22.74 20.62 -12.99 -2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.21 0.20 0.20 0.21 0.24 18.58%

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