[SMI] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 235.9%
YoY- -85.06%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 67,153 65,765 63,622 70,493 72,249 72,130 73,098 -5.49%
PBT 2,680 173 -1,005 4,100 -1,508 -1,155 5,917 -40.99%
Tax -1,229 -435 -265 -844 -605 -732 -1,807 -22.64%
NP 1,451 -262 -1,270 3,256 -2,113 -1,887 4,110 -50.01%
-
NP to SH 2,359 687 -267 4,293 -3,159 -2,959 3,010 -14.98%
-
Tax Rate 45.86% 251.45% - 20.59% - - 30.54% -
Total Cost 65,702 66,027 64,892 67,237 74,362 74,017 68,988 -3.19%
-
Net Worth 172,150 172,150 172,150 176,349 170,051 174,250 176,349 -1.59%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 172,150 172,150 172,150 176,349 170,051 174,250 176,349 -1.59%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.16% -0.40% -2.00% 4.62% -2.92% -2.62% 5.62% -
ROE 1.37% 0.40% -0.16% 2.43% -1.86% -1.70% 1.71% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.99 31.33 30.30 33.58 34.41 34.36 34.82 -5.48%
EPS 1.12 0.33 -0.13 2.04 -1.50 -1.41 1.43 -15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.82 0.84 0.81 0.83 0.84 -1.59%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.92 31.26 30.25 33.51 34.35 34.29 34.75 -5.50%
EPS 1.12 0.33 -0.13 2.04 -1.50 -1.41 1.43 -15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8184 0.8184 0.8184 0.8384 0.8084 0.8284 0.8384 -1.59%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.135 0.14 0.17 0.14 0.195 0.20 0.195 -
P/RPS 0.42 0.45 0.56 0.42 0.57 0.58 0.56 -17.43%
P/EPS 12.01 42.78 -133.67 6.85 -12.96 -14.19 13.60 -7.94%
EY 8.32 2.34 -0.75 14.61 -7.72 -7.05 7.35 8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.21 0.17 0.24 0.24 0.23 -21.47%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 28/05/19 27/02/19 30/11/18 29/08/18 23/05/18 -
Price 0.135 0.14 0.14 0.165 0.17 0.205 0.195 -
P/RPS 0.42 0.45 0.46 0.49 0.49 0.60 0.56 -17.43%
P/EPS 12.01 42.78 -110.08 8.07 -11.30 -14.54 13.60 -7.94%
EY 8.32 2.34 -0.91 12.39 -8.85 -6.88 7.35 8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.17 0.20 0.21 0.25 0.23 -21.47%

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