[SMI] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 80.46%
YoY- 175.41%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 63,337 59,243 63,208 71,375 68,376 70,589 69,659 -6.14%
PBT 27,269 30,153 28,328 3,408 1,707 -474 -1,640 -
Tax -2,150 -2,156 -1,459 -1,791 -682 -603 -721 107.03%
NP 25,119 27,997 26,869 1,617 1,025 -1,077 -2,361 -
-
NP to SH 27,027 30,084 28,282 2,974 1,648 -841 -2,492 -
-
Tax Rate 7.88% 7.15% 5.15% 52.55% 39.95% - - -
Total Cost 38,218 31,246 36,339 69,758 67,351 71,666 72,020 -34.42%
-
Net Worth 174,250 176,349 174,250 144,858 146,957 144,858 142,759 14.19%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 174,250 176,349 174,250 144,858 146,957 144,858 142,759 14.19%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 39.66% 47.26% 42.51% 2.27% 1.50% -1.53% -3.39% -
ROE 15.51% 17.06% 16.23% 2.05% 1.12% -0.58% -1.75% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 30.17 28.22 30.11 34.00 32.57 33.62 33.18 -6.13%
EPS 12.87 14.33 13.47 1.42 0.78 -0.40 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.83 0.69 0.70 0.69 0.68 14.19%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 30.11 28.16 30.05 33.93 32.51 33.56 33.12 -6.14%
EPS 12.85 14.30 13.45 1.41 0.78 -0.40 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8284 0.8384 0.8284 0.6887 0.6986 0.6887 0.6787 14.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.225 0.225 0.195 0.15 0.145 0.135 0.15 -
P/RPS 0.75 0.80 0.65 0.44 0.45 0.40 0.45 40.52%
P/EPS 1.75 1.57 1.45 10.59 18.47 -33.70 -12.64 -
EY 57.22 63.69 69.08 9.44 5.41 -2.97 -7.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.23 0.22 0.21 0.20 0.22 14.61%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 30/08/17 25/05/17 27/02/17 24/11/16 25/08/16 23/05/16 -
Price 0.225 0.23 0.26 0.16 0.15 0.14 0.135 -
P/RPS 0.75 0.82 0.86 0.47 0.46 0.42 0.41 49.51%
P/EPS 1.75 1.61 1.93 11.29 19.11 -34.95 -11.37 -
EY 57.22 62.30 51.81 8.85 5.23 -2.86 -8.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.31 0.23 0.21 0.20 0.20 22.12%

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