[SMRT] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -39.62%
YoY- -74.14%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 82,754 64,024 52,399 47,090 51,943 61,113 61,444 22.02%
PBT 15,012 11,456 10,274 5,062 6,540 9,618 10,017 31.05%
Tax -3,740 -2,303 -2,024 -1,992 -1,500 -1,412 -1,449 88.49%
NP 11,272 9,153 8,250 3,070 5,040 8,206 8,568 20.12%
-
NP to SH 10,052 8,406 8,205 3,004 4,975 8,148 8,507 11.80%
-
Tax Rate 24.91% 20.10% 19.70% 39.35% 22.94% 14.68% 14.47% -
Total Cost 71,482 54,871 44,149 44,020 46,903 52,907 52,876 22.32%
-
Net Worth 62,970 60,692 59,096 53,231 52,176 51,621 41,788 31.53%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 19 19 19 19 854 1,680 1,680 -95.00%
Div Payout % 0.19% 0.23% 0.23% 0.64% 17.17% 20.63% 19.76% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 62,970 60,692 59,096 53,231 52,176 51,621 41,788 31.53%
NOSH 198,208 194,776 192,748 191,272 190,566 190,344 155,000 17.86%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.62% 14.30% 15.74% 6.52% 9.70% 13.43% 13.94% -
ROE 15.96% 13.85% 13.88% 5.64% 9.53% 15.78% 20.36% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.75 32.87 27.19 24.62 27.26 32.11 39.64 3.52%
EPS 5.07 4.32 4.26 1.57 2.61 4.28 5.49 -5.18%
DPS 0.01 0.01 0.01 0.01 0.45 0.88 1.08 -95.62%
NAPS 0.3177 0.3116 0.3066 0.2783 0.2738 0.2712 0.2696 11.59%
Adjusted Per Share Value based on latest NOSH - 191,272
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.18 14.06 11.51 10.34 11.41 13.42 13.50 22.01%
EPS 2.21 1.85 1.80 0.66 1.09 1.79 1.87 11.81%
DPS 0.00 0.00 0.00 0.00 0.19 0.37 0.37 -
NAPS 0.1383 0.1333 0.1298 0.1169 0.1146 0.1134 0.0918 31.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.70 0.25 0.22 0.22 0.225 0.24 0.26 -
P/RPS 1.68 0.76 0.81 0.89 0.83 0.75 0.66 86.74%
P/EPS 13.80 5.79 5.17 14.01 8.62 5.61 4.74 104.29%
EY 7.24 17.26 19.35 7.14 11.60 17.84 21.11 -51.09%
DY 0.01 0.04 0.05 0.05 1.99 3.68 4.17 -98.22%
P/NAPS 2.20 0.80 0.72 0.79 0.82 0.88 0.96 74.08%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 06/03/13 -
Price 0.795 0.65 0.21 0.225 0.21 0.24 0.20 -
P/RPS 1.90 1.98 0.77 0.91 0.77 0.75 0.50 144.10%
P/EPS 15.68 15.06 4.93 14.33 8.04 5.61 3.64 165.45%
EY 6.38 6.64 20.27 6.98 12.43 17.84 27.44 -62.28%
DY 0.01 0.02 0.05 0.04 2.13 3.68 5.42 -98.51%
P/NAPS 2.50 2.09 0.68 0.81 0.77 0.88 0.74 125.65%

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