[SMI] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -339.51%
YoY- -208.77%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 13,726 19,128 19,996 15,526 15,939 18,198 22,902 -28.84%
PBT 1,578 2,476 1,544 -3,806 -603 1,310 226 264.02%
Tax -308 -189 -350 7,541 -229 -307 -172 47.30%
NP 1,270 2,287 1,194 3,735 -832 1,003 54 716.15%
-
NP to SH 1,712 1,881 1,461 -3,415 -777 230 9 3176.09%
-
Tax Rate 19.52% 7.63% 22.67% - - 23.44% 76.11% -
Total Cost 12,456 16,841 18,802 11,791 16,771 17,195 22,848 -33.19%
-
Net Worth 146,957 144,858 142,759 144,858 146,999 149,057 146,957 0.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 146,957 144,858 142,759 144,858 146,999 149,057 146,957 0.00%
NOSH 209,940 209,940 209,940 209,940 209,999 209,940 209,940 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.25% 11.96% 5.97% 24.06% -5.22% 5.51% 0.24% -
ROE 1.16% 1.30% 1.02% -2.36% -0.53% 0.15% 0.01% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.54 9.11 9.52 7.40 7.59 8.67 10.91 -28.83%
EPS 0.82 0.90 0.70 -1.63 -0.37 0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.68 0.69 0.70 0.71 0.70 0.00%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.53 9.09 9.51 7.38 7.58 8.65 10.89 -28.82%
EPS 0.81 0.89 0.69 -1.62 -0.37 0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6986 0.6887 0.6787 0.6887 0.6988 0.7086 0.6986 0.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.145 0.135 0.15 0.16 0.17 0.18 0.17 -
P/RPS 2.22 1.48 1.57 2.16 2.24 2.08 1.56 26.43%
P/EPS 17.78 15.07 21.55 -9.84 -45.95 164.30 3,965.53 -97.25%
EY 5.62 6.64 4.64 -10.17 -2.18 0.61 0.03 3142.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.22 0.23 0.24 0.25 0.24 -8.49%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 23/05/16 26/02/16 24/11/15 26/08/15 27/05/15 -
Price 0.15 0.14 0.135 0.145 0.17 0.16 0.18 -
P/RPS 2.29 1.54 1.42 1.96 2.24 1.85 1.65 24.34%
P/EPS 18.39 15.63 19.40 -8.91 -45.95 146.05 4,198.80 -97.29%
EY 5.44 6.40 5.15 -11.22 -2.18 0.68 0.02 4055.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.20 0.21 0.24 0.23 0.26 -13.23%

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