[SMI] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -89.53%
YoY- -89.36%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 70,493 72,249 72,130 73,098 64,079 63,337 59,243 12.25%
PBT 4,100 -1,508 -1,155 5,917 31,042 27,269 30,153 -73.46%
Tax -844 -605 -732 -1,807 -1,222 -2,150 -2,156 -46.39%
NP 3,256 -2,113 -1,887 4,110 29,820 25,119 27,997 -76.08%
-
NP to SH 4,293 -3,159 -2,959 3,010 28,743 27,027 30,084 -72.59%
-
Tax Rate 20.59% - - 30.54% 3.94% 7.88% 7.15% -
Total Cost 67,237 74,362 74,017 68,988 34,259 38,218 31,246 66.44%
-
Net Worth 176,349 170,051 174,250 176,349 172,150 174,250 176,349 0.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 176,349 170,051 174,250 176,349 172,150 174,250 176,349 0.00%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.62% -2.92% -2.62% 5.62% 46.54% 39.66% 47.26% -
ROE 2.43% -1.86% -1.70% 1.71% 16.70% 15.51% 17.06% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 33.58 34.41 34.36 34.82 30.52 30.17 28.22 12.25%
EPS 2.04 -1.50 -1.41 1.43 13.69 12.87 14.33 -72.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.83 0.84 0.82 0.83 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 33.51 34.35 34.29 34.75 30.46 30.11 28.16 12.25%
EPS 2.04 -1.50 -1.41 1.43 13.66 12.85 14.30 -72.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8384 0.8084 0.8284 0.8384 0.8184 0.8284 0.8384 0.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.14 0.195 0.20 0.195 0.20 0.225 0.225 -
P/RPS 0.42 0.57 0.58 0.56 0.66 0.75 0.80 -34.84%
P/EPS 6.85 -12.96 -14.19 13.60 1.46 1.75 1.57 166.29%
EY 14.61 -7.72 -7.05 7.35 68.46 57.22 63.69 -62.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.24 0.24 0.23 0.24 0.27 0.27 -26.47%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 29/08/18 23/05/18 27/02/18 22/11/17 30/08/17 -
Price 0.165 0.17 0.205 0.195 0.20 0.225 0.23 -
P/RPS 0.49 0.49 0.60 0.56 0.66 0.75 0.82 -28.98%
P/EPS 8.07 -11.30 -14.54 13.60 1.46 1.75 1.61 192.02%
EY 12.39 -8.85 -6.88 7.35 68.46 57.22 62.30 -65.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.25 0.23 0.24 0.27 0.27 -18.08%

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