[SMISCOR] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 159.6%
YoY- 1033.33%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 143,833 138,645 132,961 125,289 119,518 117,539 115,639 15.70%
PBT 6,938 7,938 8,014 7,353 4,639 3,811 3,365 62.20%
Tax -2,456 -2,752 -3,060 -3,189 -2,625 -2,335 -2,133 9.88%
NP 4,482 5,186 4,954 4,164 2,014 1,476 1,232 137.10%
-
NP to SH 3,442 4,211 4,217 3,136 1,208 967 854 153.90%
-
Tax Rate 35.40% 34.67% 38.18% 43.37% 56.59% 61.27% 63.39% -
Total Cost 139,351 133,459 128,007 121,125 117,504 116,063 114,407 14.09%
-
Net Worth 72,539 72,464 70,913 71,834 70,069 69,642 68,806 3.59%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 1,409 1,409 1,409 1,409 -
Div Payout % - - - 44.96% 116.71% 145.80% 165.09% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 72,539 72,464 70,913 71,834 70,069 69,642 68,806 3.59%
NOSH 42,173 42,130 41,960 42,255 42,210 42,207 42,212 -0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.12% 3.74% 3.73% 3.32% 1.69% 1.26% 1.07% -
ROE 4.75% 5.81% 5.95% 4.37% 1.72% 1.39% 1.24% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 341.05 329.09 316.87 296.50 283.15 278.48 273.94 15.77%
EPS 8.16 10.00 10.05 7.42 2.86 2.29 2.02 154.29%
DPS 0.00 0.00 0.00 3.34 3.34 3.34 3.34 -
NAPS 1.72 1.72 1.69 1.70 1.66 1.65 1.63 3.65%
Adjusted Per Share Value based on latest NOSH - 42,255
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 321.06 309.48 296.79 279.66 266.78 262.36 258.12 15.70%
EPS 7.68 9.40 9.41 7.00 2.70 2.16 1.91 153.50%
DPS 0.00 0.00 0.00 3.15 3.15 3.15 3.15 -
NAPS 1.6192 1.6175 1.5829 1.6034 1.5641 1.5545 1.5359 3.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.795 0.665 0.70 0.605 0.55 0.39 0.43 -
P/RPS 0.23 0.20 0.22 0.20 0.19 0.14 0.16 27.45%
P/EPS 9.74 6.65 6.97 8.15 19.22 17.02 21.25 -40.63%
EY 10.27 15.03 14.36 12.27 5.20 5.87 4.70 68.63%
DY 0.00 0.00 0.00 5.52 6.07 8.56 7.77 -
P/NAPS 0.46 0.39 0.41 0.36 0.33 0.24 0.26 46.43%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 20/02/14 19/11/13 14/08/13 30/05/13 26/02/13 -
Price 0.86 0.855 0.76 0.63 0.47 0.545 0.395 -
P/RPS 0.25 0.26 0.24 0.21 0.17 0.20 0.14 47.34%
P/EPS 10.54 8.55 7.56 8.49 16.42 23.79 19.52 -33.76%
EY 9.49 11.69 13.22 11.78 6.09 4.20 5.12 51.06%
DY 0.00 0.00 0.00 5.30 7.11 6.13 8.46 -
P/NAPS 0.50 0.50 0.45 0.37 0.28 0.33 0.24 63.33%

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