[SMISCOR] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 34.21%
YoY- 15.64%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 141,928 132,961 129,962 126,262 119,192 115,639 117,096 13.69%
PBT 8,076 8,014 10,286 10,018 8,380 3,365 4,969 38.27%
Tax -2,036 -3,060 -3,753 -3,706 -3,268 -2,133 -2,345 -8.99%
NP 6,040 4,954 6,533 6,312 5,112 1,232 2,624 74.42%
-
NP to SH 3,876 4,217 5,562 5,234 3,900 854 2,520 33.28%
-
Tax Rate 25.21% 38.18% 36.49% 36.99% 39.00% 63.39% 47.19% -
Total Cost 135,888 128,007 123,429 119,950 114,080 114,407 114,472 12.12%
-
Net Worth 72,464 71,733 71,785 70,068 69,642 68,298 69,609 2.71%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 1,408 - -
Div Payout % - - - - - 164.89% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 72,464 71,733 71,785 70,068 69,642 68,298 69,609 2.71%
NOSH 42,130 42,196 42,226 42,209 42,207 42,159 42,187 -0.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.26% 3.73% 5.03% 5.00% 4.29% 1.07% 2.24% -
ROE 5.35% 5.88% 7.75% 7.47% 5.60% 1.25% 3.62% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 336.88 315.10 307.77 299.13 282.39 274.29 277.56 13.79%
EPS 9.20 9.99 13.17 12.40 9.24 2.02 5.97 33.45%
DPS 0.00 0.00 0.00 0.00 0.00 3.34 0.00 -
NAPS 1.72 1.70 1.70 1.66 1.65 1.62 1.65 2.81%
Adjusted Per Share Value based on latest NOSH - 42,210
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 316.80 296.79 290.10 281.83 266.05 258.12 261.38 13.69%
EPS 8.65 9.41 12.42 11.68 8.71 1.91 5.63 33.18%
DPS 0.00 0.00 0.00 0.00 0.00 3.14 0.00 -
NAPS 1.6175 1.6012 1.6024 1.564 1.5545 1.5245 1.5538 2.71%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.665 0.70 0.605 0.55 0.39 0.43 0.43 -
P/RPS 0.20 0.22 0.20 0.18 0.14 0.16 0.15 21.16%
P/EPS 7.23 7.00 4.59 4.44 4.22 21.23 7.20 0.27%
EY 13.83 14.28 21.77 22.55 23.69 4.71 13.89 -0.28%
DY 0.00 0.00 0.00 0.00 0.00 7.77 0.00 -
P/NAPS 0.39 0.41 0.36 0.33 0.24 0.27 0.26 31.06%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 20/02/14 19/11/13 14/08/13 30/05/13 26/02/13 28/11/12 -
Price 0.855 0.76 0.63 0.47 0.545 0.395 0.50 -
P/RPS 0.25 0.24 0.20 0.16 0.19 0.14 0.18 24.50%
P/EPS 9.29 7.60 4.78 3.79 5.90 19.50 8.37 7.20%
EY 10.76 13.15 20.91 26.38 16.95 5.13 11.95 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 8.46 0.00 -
P/NAPS 0.50 0.45 0.37 0.28 0.33 0.24 0.30 40.61%

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