[SMI] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 41.36%
YoY- 49.94%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 49,814 50,307 58,172 52,628 51,100 53,877 56,518 -8.05%
PBT -928 14,520 14,672 1,016 1,137 -17,055 -15,488 -84.60%
Tax -754 -805 -643 -420 -227 156 -803 -4.09%
NP -1,682 13,715 14,029 596 910 -16,899 -16,291 -77.90%
-
NP to SH -1,716 8,401 8,713 -4,220 -7,197 -19,412 -18,555 -79.46%
-
Tax Rate - 5.54% 4.38% 41.34% 19.96% - - -
Total Cost 51,496 36,592 44,143 52,032 50,190 70,776 72,809 -20.56%
-
Net Worth 144,858 151,156 153,256 153,256 151,156 155,355 155,355 -4.54%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 144,858 151,156 153,256 153,256 151,156 155,355 155,355 -4.54%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -3.38% 27.26% 24.12% 1.13% 1.78% -31.37% -28.82% -
ROE -1.18% 5.56% 5.69% -2.75% -4.76% -12.50% -11.94% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.73 23.96 27.71 25.07 24.34 25.66 26.92 -8.04%
EPS -0.82 4.00 4.15 -2.01 -3.43 -9.25 -8.84 -79.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.72 0.73 0.73 0.72 0.74 0.74 -4.54%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.68 23.92 27.66 25.02 24.29 25.61 26.87 -8.05%
EPS -0.82 3.99 4.14 -2.01 -3.42 -9.23 -8.82 -79.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6887 0.7186 0.7286 0.7286 0.7186 0.7386 0.7386 -4.54%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.20 0.185 0.21 0.195 0.17 0.15 0.12 -
P/RPS 0.84 0.77 0.76 0.78 0.70 0.58 0.45 51.43%
P/EPS -24.47 4.62 5.06 -9.70 -4.96 -1.62 -1.36 583.03%
EY -4.09 21.63 19.76 -10.31 -20.17 -61.64 -73.65 -85.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.29 0.27 0.24 0.20 0.16 48.49%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 28/09/21 31/05/21 23/03/21 25/11/20 27/08/20 -
Price 0.225 0.205 0.19 0.22 0.18 0.175 0.175 -
P/RPS 0.95 0.86 0.69 0.88 0.74 0.68 0.65 28.69%
P/EPS -27.53 5.12 4.58 -10.94 -5.25 -1.89 -1.98 475.45%
EY -3.63 19.52 21.84 -9.14 -19.05 -52.84 -50.50 -82.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.26 0.30 0.25 0.24 0.24 23.58%

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