[SMI] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 136.96%
YoY- 16133.33%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 71,374 52,489 39,123 19,996 72,563 57,038 41,099 44.23%
PBT 3,407 5,598 4,020 1,544 -2,872 933 1,536 69.67%
Tax -1,790 -847 -539 -350 -638 -709 -479 139.85%
NP 1,617 4,751 3,481 1,194 -3,510 224 1,057 32.59%
-
NP to SH 2,973 5,053 3,342 1,461 -3,953 -539 239 432.77%
-
Tax Rate 52.54% 15.13% 13.41% 22.67% - 75.99% 31.18% -
Total Cost 69,757 47,738 35,642 18,802 76,073 56,814 40,042 44.53%
-
Net Worth 144,858 146,957 144,858 142,759 144,858 145,115 149,057 -1.87%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 144,858 146,957 144,858 142,759 144,858 145,115 149,057 -1.87%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.27% 9.05% 8.90% 5.97% -4.84% 0.39% 2.57% -
ROE 2.05% 3.44% 2.31% 1.02% -2.73% -0.37% 0.16% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.00 25.00 18.64 9.52 34.56 27.51 19.58 44.22%
EPS 1.42 2.41 1.59 0.70 -1.88 -0.26 0.11 446.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.69 0.68 0.69 0.70 0.71 -1.87%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.93 24.95 18.60 9.51 34.50 27.12 19.54 44.22%
EPS 1.41 2.40 1.59 0.69 -1.88 -0.26 0.11 443.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6887 0.6986 0.6887 0.6787 0.6887 0.6899 0.7086 -1.87%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.15 0.145 0.135 0.15 0.16 0.17 0.18 -
P/RPS 0.44 0.58 0.72 1.57 0.46 0.62 0.92 -38.70%
P/EPS 10.59 6.02 8.48 21.55 -8.50 -65.38 158.11 -83.37%
EY 9.44 16.60 11.79 4.64 -11.77 -1.53 0.63 502.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.20 0.22 0.23 0.24 0.25 -8.13%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 25/08/16 23/05/16 26/02/16 24/11/15 26/08/15 -
Price 0.16 0.15 0.14 0.135 0.145 0.17 0.16 -
P/RPS 0.47 0.60 0.75 1.42 0.42 0.62 0.82 -30.88%
P/EPS 11.30 6.23 8.79 19.40 -7.70 -65.38 140.55 -81.22%
EY 8.85 16.05 11.37 5.15 -12.99 -1.53 0.71 433.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.20 0.20 0.21 0.24 0.23 0.00%

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