[SMI] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3501.61%
YoY- 1732.24%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 64,079 59,749 53,984 47,316 71,374 69,985 78,246 -12.43%
PBT 31,042 39,278 61,532 105,856 3,407 7,464 8,040 145.50%
Tax -1,222 -1,621 -1,830 -72 -1,790 -1,129 -1,078 8.69%
NP 29,820 37,657 59,702 105,784 1,617 6,334 6,962 163.04%
-
NP to SH 28,743 38,796 60,886 107,076 2,973 6,737 6,684 163.74%
-
Tax Rate 3.94% 4.13% 2.97% 0.07% 52.54% 15.13% 13.41% -
Total Cost 34,259 22,092 -5,718 -58,468 69,757 63,650 71,284 -38.56%
-
Net Worth 172,150 174,250 176,349 174,250 144,858 146,957 144,858 12.16%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 172,150 174,250 176,349 174,250 144,858 146,957 144,858 12.16%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 46.54% 63.03% 110.59% 223.57% 2.27% 9.05% 8.90% -
ROE 16.70% 22.26% 34.53% 61.45% 2.05% 4.58% 4.61% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.52 28.46 25.71 22.54 34.00 33.34 37.27 -12.43%
EPS 13.69 18.48 29.00 51.00 1.42 3.21 3.18 163.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.84 0.83 0.69 0.70 0.69 12.16%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.46 28.41 25.66 22.49 33.93 33.27 37.20 -12.44%
EPS 13.66 18.44 28.95 50.90 1.41 3.20 3.18 163.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8184 0.8284 0.8384 0.8284 0.6887 0.6986 0.6887 12.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.20 0.225 0.225 0.195 0.15 0.145 0.135 -
P/RPS 0.66 0.79 0.88 0.87 0.44 0.43 0.36 49.62%
P/EPS 1.46 1.22 0.78 0.38 10.59 4.52 4.24 -50.77%
EY 68.46 82.13 128.90 261.55 9.44 22.13 23.58 103.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.27 0.23 0.22 0.21 0.20 12.88%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 30/08/17 25/05/17 27/02/17 24/11/16 25/08/16 -
Price 0.20 0.225 0.23 0.26 0.16 0.15 0.14 -
P/RPS 0.66 0.79 0.89 1.15 0.47 0.45 0.38 44.34%
P/EPS 1.46 1.22 0.79 0.51 11.30 4.67 4.40 -51.97%
EY 68.46 82.13 126.09 196.17 8.85 21.39 22.74 108.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.27 0.31 0.23 0.21 0.20 12.88%

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