[SMI] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 213.75%
YoY- 112.12%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 11,976 14,841 8,821 12,322 13,830 15,334 16,686 -19.85%
PBT -1,859 -670 -872 1,631 -1,017 14,778 -720 88.31%
Tax -90 -172 -171 -199 -212 -223 -9 364.81%
NP -1,949 -842 -1,043 1,432 -1,229 14,555 -729 92.74%
-
NP to SH -1,949 -842 -1,043 1,398 -1,229 9,275 -731 92.39%
-
Tax Rate - - - 12.20% - 1.51% - -
Total Cost 13,925 15,683 9,864 10,890 15,059 779 17,415 -13.86%
-
Net Worth 142,759 144,858 151,156 153,256 153,256 151,156 155,355 -5.48%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 142,759 144,858 151,156 153,256 153,256 151,156 155,355 -5.48%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -16.27% -5.67% -11.82% 11.62% -8.89% 94.92% -4.37% -
ROE -1.37% -0.58% -0.69% 0.91% -0.80% 6.14% -0.47% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.70 7.07 4.20 5.87 6.59 7.30 7.95 -19.90%
EPS -0.93 -0.40 -0.50 0.67 -0.59 4.42 -0.35 91.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.69 0.72 0.73 0.73 0.72 0.74 -5.48%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.69 7.06 4.19 5.86 6.57 7.29 7.93 -19.86%
EPS -0.93 -0.40 -0.50 0.66 -0.58 4.41 -0.35 91.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6787 0.6887 0.7186 0.7286 0.7286 0.7186 0.7386 -5.48%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.27 0.20 0.185 0.21 0.195 0.17 0.15 -
P/RPS 4.73 2.83 4.40 3.58 2.96 2.33 1.89 84.43%
P/EPS -29.08 -49.87 -37.24 31.54 -33.31 3.85 -43.08 -23.06%
EY -3.44 -2.01 -2.69 3.17 -3.00 25.99 -2.32 30.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.26 0.29 0.27 0.24 0.20 58.80%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 24/02/22 24/11/21 28/09/21 31/05/21 23/03/21 25/11/20 -
Price 0.395 0.225 0.205 0.19 0.22 0.18 0.175 -
P/RPS 6.92 3.18 4.88 3.24 3.34 2.46 2.20 114.82%
P/EPS -42.55 -56.10 -41.26 28.53 -37.58 4.07 -50.26 -10.51%
EY -2.35 -1.78 -2.42 3.50 -2.66 24.54 -1.99 11.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.33 0.28 0.26 0.30 0.25 0.24 80.18%

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