[SMI] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -41.16%
YoY- 175.21%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 44,812 26,992 11,829 71,374 52,489 39,123 19,996 71.16%
PBT 29,459 30,766 26,464 3,407 5,598 4,020 1,544 612.74%
Tax -1,216 -915 -18 -1,790 -847 -539 -350 129.21%
NP 28,243 29,851 26,446 1,617 4,751 3,481 1,194 722.43%
-
NP to SH 29,097 30,443 26,769 2,973 5,053 3,342 1,461 633.40%
-
Tax Rate 4.13% 2.97% 0.07% 52.54% 15.13% 13.41% 22.67% -
Total Cost 16,569 -2,859 -14,617 69,757 47,738 35,642 18,802 -8.07%
-
Net Worth 174,250 176,349 174,250 144,858 146,957 144,858 142,759 14.19%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 174,250 176,349 174,250 144,858 146,957 144,858 142,759 14.19%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 63.03% 110.59% 223.57% 2.27% 9.05% 8.90% 5.97% -
ROE 16.70% 17.26% 15.36% 2.05% 3.44% 2.31% 1.02% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.35 12.86 5.63 34.00 25.00 18.64 9.52 71.24%
EPS 13.86 14.50 12.75 1.42 2.41 1.59 0.70 630.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.83 0.69 0.70 0.69 0.68 14.19%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.35 12.86 5.63 34.00 25.00 18.64 9.52 71.24%
EPS 13.86 14.50 12.75 1.42 2.41 1.59 0.70 630.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.83 0.69 0.70 0.69 0.68 14.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.225 0.225 0.195 0.15 0.145 0.135 0.15 -
P/RPS 1.05 1.75 3.46 0.44 0.58 0.72 1.57 -23.50%
P/EPS 1.62 1.55 1.53 10.59 6.02 8.48 21.55 -82.15%
EY 61.60 64.45 65.39 9.44 16.60 11.79 4.64 459.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.23 0.22 0.21 0.20 0.22 14.61%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 30/08/17 25/05/17 27/02/17 24/11/16 25/08/16 23/05/16 -
Price 0.225 0.23 0.26 0.16 0.15 0.14 0.135 -
P/RPS 1.05 1.79 4.61 0.47 0.60 0.75 1.42 -18.21%
P/EPS 1.62 1.59 2.04 11.30 6.23 8.79 19.40 -80.86%
EY 61.60 63.05 49.04 8.85 16.05 11.37 5.15 422.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.31 0.23 0.21 0.20 0.20 22.12%

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