[SMI] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 243.38%
YoY- 174.68%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 56,518 66,078 67,753 67,153 65,765 63,622 70,493 -13.70%
PBT -15,488 -5,124 -7,925 2,680 173 -1,005 4,100 -
Tax -803 -819 -824 -1,229 -435 -265 -844 -3.26%
NP -16,291 -5,943 -8,749 1,451 -262 -1,270 3,256 -
-
NP to SH -18,555 -8,430 -7,679 2,359 687 -267 4,293 -
-
Tax Rate - - - 45.86% 251.45% - 20.59% -
Total Cost 72,809 72,021 76,502 65,702 66,027 64,892 67,237 5.45%
-
Net Worth 155,355 165,852 170,051 172,150 172,150 172,150 176,349 -8.11%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 155,355 165,852 170,051 172,150 172,150 172,150 176,349 -8.11%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -28.82% -8.99% -12.91% 2.16% -0.40% -2.00% 4.62% -
ROE -11.94% -5.08% -4.52% 1.37% 0.40% -0.16% 2.43% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 26.92 31.47 32.27 31.99 31.33 30.30 33.58 -13.71%
EPS -8.84 -4.02 -3.66 1.12 0.33 -0.13 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.79 0.81 0.82 0.82 0.82 0.84 -8.11%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 26.87 31.41 32.21 31.92 31.26 30.25 33.51 -13.70%
EPS -8.82 -4.01 -3.65 1.12 0.33 -0.13 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7386 0.7885 0.8084 0.8184 0.8184 0.8184 0.8384 -8.10%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.12 0.08 0.15 0.135 0.14 0.17 0.14 -
P/RPS 0.45 0.25 0.46 0.42 0.45 0.56 0.42 4.71%
P/EPS -1.36 -1.99 -4.10 12.01 42.78 -133.67 6.85 -
EY -73.65 -50.19 -24.38 8.32 2.34 -0.75 14.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.10 0.19 0.16 0.17 0.21 0.17 -3.96%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 27/02/20 27/11/19 28/08/19 28/05/19 27/02/19 -
Price 0.175 0.125 0.14 0.135 0.14 0.14 0.165 -
P/RPS 0.65 0.40 0.43 0.42 0.45 0.46 0.49 20.74%
P/EPS -1.98 -3.11 -3.83 12.01 42.78 -110.08 8.07 -
EY -50.50 -32.12 -26.13 8.32 2.34 -0.91 12.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.16 0.17 0.16 0.17 0.17 0.20 12.93%

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