[SMISCOR] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 82.74%
YoY- 486.62%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 92,645 86,266 77,174 67,802 66,306 69,345 74,501 15.62%
PBT 10,397 9,794 7,949 5,310 4,603 4,459 3,545 104.75%
Tax -1,308 -1,209 -877 -593 -2,083 -2,161 -2,469 -34.50%
NP 9,089 8,585 7,072 4,717 2,520 2,298 1,076 314.22%
-
NP to SH 6,967 6,922 6,381 4,605 2,520 2,298 1,076 246.99%
-
Tax Rate 12.58% 12.34% 11.03% 11.17% 45.25% 48.46% 69.65% -
Total Cost 83,556 77,681 70,102 63,085 63,786 67,047 73,425 8.99%
-
Net Worth 68,989 67,319 66,299 64,214 63,498 62,106 60,851 8.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 68,989 67,319 66,299 64,214 63,498 62,106 60,851 8.71%
NOSH 42,324 42,339 42,500 42,526 42,616 42,538 42,553 -0.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.81% 9.95% 9.16% 6.96% 3.80% 3.31% 1.44% -
ROE 10.10% 10.28% 9.62% 7.17% 3.97% 3.70% 1.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 218.89 203.75 181.59 159.44 155.59 163.02 175.08 16.03%
EPS 16.46 16.35 15.01 10.83 5.91 5.40 2.53 248.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.59 1.56 1.51 1.49 1.46 1.43 9.11%
Adjusted Per Share Value based on latest NOSH - 42,526
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 206.80 192.56 172.26 151.34 148.00 154.79 166.30 15.62%
EPS 15.55 15.45 14.24 10.28 5.63 5.13 2.40 247.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5399 1.5027 1.4799 1.4334 1.4174 1.3863 1.3583 8.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.59 0.58 0.58 0.43 0.52 0.59 0.29 -
P/RPS 0.27 0.28 0.32 0.27 0.33 0.36 0.17 36.08%
P/EPS 3.58 3.55 3.86 3.97 8.79 10.92 11.47 -53.95%
EY 27.90 28.19 25.89 25.18 11.37 9.16 8.72 116.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.37 0.28 0.35 0.40 0.20 47.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 27/05/10 24/02/10 26/11/09 28/08/09 27/05/09 -
Price 0.83 0.55 0.44 0.55 0.49 0.52 0.59 -
P/RPS 0.38 0.27 0.24 0.34 0.31 0.32 0.34 7.68%
P/EPS 5.04 3.36 2.93 5.08 8.29 9.63 23.33 -63.96%
EY 19.83 29.73 34.12 19.69 12.07 10.39 4.29 177.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.35 0.28 0.36 0.33 0.36 0.41 15.64%

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