[SMI] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -6.76%
YoY- -111.69%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 65,765 63,622 70,493 72,249 72,130 73,098 64,079 1.75%
PBT 173 -1,005 4,100 -1,508 -1,155 5,917 31,042 -96.88%
Tax -435 -265 -844 -605 -732 -1,807 -1,222 -49.86%
NP -262 -1,270 3,256 -2,113 -1,887 4,110 29,820 -
-
NP to SH 687 -267 4,293 -3,159 -2,959 3,010 28,743 -91.75%
-
Tax Rate 251.45% - 20.59% - - 30.54% 3.94% -
Total Cost 66,027 64,892 67,237 74,362 74,017 68,988 34,259 55.05%
-
Net Worth 172,150 172,150 176,349 170,051 174,250 176,349 172,150 0.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 172,150 172,150 176,349 170,051 174,250 176,349 172,150 0.00%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.40% -2.00% 4.62% -2.92% -2.62% 5.62% 46.54% -
ROE 0.40% -0.16% 2.43% -1.86% -1.70% 1.71% 16.70% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 31.33 30.30 33.58 34.41 34.36 34.82 30.52 1.76%
EPS 0.33 -0.13 2.04 -1.50 -1.41 1.43 13.69 -91.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.84 0.81 0.83 0.84 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 31.33 30.30 33.58 34.41 34.36 34.82 30.52 1.76%
EPS 0.33 -0.13 2.04 -1.50 -1.41 1.43 13.69 -91.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.84 0.81 0.83 0.84 0.82 0.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.14 0.17 0.14 0.195 0.20 0.195 0.20 -
P/RPS 0.45 0.56 0.42 0.57 0.58 0.56 0.66 -22.58%
P/EPS 42.78 -133.67 6.85 -12.96 -14.19 13.60 1.46 856.33%
EY 2.34 -0.75 14.61 -7.72 -7.05 7.35 68.46 -89.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.17 0.24 0.24 0.23 0.24 -20.58%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 27/02/19 30/11/18 29/08/18 23/05/18 27/02/18 -
Price 0.14 0.14 0.165 0.17 0.205 0.195 0.20 -
P/RPS 0.45 0.46 0.49 0.49 0.60 0.56 0.66 -22.58%
P/EPS 42.78 -110.08 8.07 -11.30 -14.54 13.60 1.46 856.33%
EY 2.34 -0.91 12.39 -8.85 -6.88 7.35 68.46 -89.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.20 0.21 0.25 0.23 0.24 -20.58%

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