[SMRT] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
06-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.78%
YoY- 2.26%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 47,090 51,943 61,113 61,444 63,597 57,250 47,356 -0.37%
PBT 5,062 6,540 9,618 10,017 12,292 11,447 9,244 -33.04%
Tax -1,992 -1,500 -1,412 -1,449 -736 -653 -561 132.56%
NP 3,070 5,040 8,206 8,568 11,556 10,794 8,683 -49.96%
-
NP to SH 3,004 4,975 8,148 8,507 11,618 10,860 8,736 -50.88%
-
Tax Rate 39.35% 22.94% 14.68% 14.47% 5.99% 5.70% 6.07% -
Total Cost 44,020 46,903 52,907 52,876 52,041 46,456 38,673 9.00%
-
Net Worth 53,231 52,176 51,621 41,788 46,829 43,962 40,059 20.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 19 854 1,680 1,680 1,680 826 - -
Div Payout % 0.64% 17.17% 20.63% 19.76% 14.47% 7.61% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 53,231 52,176 51,621 41,788 46,829 43,962 40,059 20.84%
NOSH 191,272 190,566 190,344 155,000 170,847 165,335 164,382 10.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.52% 9.70% 13.43% 13.94% 18.17% 18.85% 18.34% -
ROE 5.64% 9.53% 15.78% 20.36% 24.81% 24.70% 21.81% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.62 27.26 32.11 39.64 37.22 34.63 28.81 -9.93%
EPS 1.57 2.61 4.28 5.49 6.80 6.57 5.31 -55.58%
DPS 0.01 0.45 0.88 1.08 0.98 0.50 0.00 -
NAPS 0.2783 0.2738 0.2712 0.2696 0.2741 0.2659 0.2437 9.24%
Adjusted Per Share Value based on latest NOSH - 155,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.34 11.41 13.42 13.50 13.97 12.58 10.40 -0.38%
EPS 0.66 1.09 1.79 1.87 2.55 2.39 1.92 -50.89%
DPS 0.00 0.19 0.37 0.37 0.37 0.18 0.00 -
NAPS 0.1169 0.1146 0.1134 0.0918 0.1029 0.0966 0.088 20.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.22 0.225 0.24 0.26 0.22 0.18 0.16 -
P/RPS 0.89 0.83 0.75 0.66 0.59 0.52 0.56 36.14%
P/EPS 14.01 8.62 5.61 4.74 3.24 2.74 3.01 178.51%
EY 7.14 11.60 17.84 21.11 30.91 36.49 33.22 -64.08%
DY 0.05 1.99 3.68 4.17 4.47 2.78 0.00 -
P/NAPS 0.79 0.82 0.88 0.96 0.80 0.68 0.66 12.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 06/03/13 30/11/12 30/08/12 29/05/12 -
Price 0.225 0.21 0.24 0.20 0.27 0.28 0.17 -
P/RPS 0.91 0.77 0.75 0.50 0.73 0.81 0.59 33.45%
P/EPS 14.33 8.04 5.61 3.64 3.97 4.26 3.20 171.43%
EY 6.98 12.43 17.84 27.44 25.19 23.46 31.26 -63.16%
DY 0.04 2.13 3.68 5.42 3.64 1.79 0.00 -
P/NAPS 0.81 0.77 0.88 0.74 0.99 1.05 0.70 10.20%

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