[SMISCOR] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -12.26%
YoY- 32.75%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 105,958 97,653 98,048 97,487 92,645 86,266 77,174 23.50%
PBT 5,708 6,512 8,019 9,858 10,397 9,794 7,949 -19.79%
Tax -2,217 -1,889 -1,716 -1,386 -1,308 -1,209 -877 85.46%
NP 3,491 4,623 6,303 8,472 9,089 8,585 7,072 -37.51%
-
NP to SH 2,515 3,390 4,190 6,113 6,967 6,922 6,381 -46.21%
-
Tax Rate 38.84% 29.01% 21.40% 14.06% 12.58% 12.34% 11.03% -
Total Cost 102,467 93,030 91,745 89,015 83,556 77,681 70,102 28.76%
-
Net Worth 71,181 71,147 69,996 42,331 68,989 67,319 66,299 4.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 71,181 71,147 69,996 42,331 68,989 67,319 66,299 4.84%
NOSH 42,119 42,350 42,166 42,331 42,324 42,339 42,500 -0.59%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.29% 4.73% 6.43% 8.69% 9.81% 9.95% 9.16% -
ROE 3.53% 4.76% 5.99% 14.44% 10.10% 10.28% 9.62% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 251.57 230.59 232.52 230.29 218.89 203.75 181.59 24.24%
EPS 5.97 8.00 9.94 14.44 16.46 16.35 15.01 -45.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.68 1.66 1.00 1.63 1.59 1.56 5.47%
Adjusted Per Share Value based on latest NOSH - 42,331
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 236.51 217.98 218.86 217.60 206.80 192.56 172.26 23.50%
EPS 5.61 7.57 9.35 13.65 15.55 15.45 14.24 -46.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5889 1.5881 1.5624 0.9449 1.5399 1.5027 1.4799 4.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.49 0.705 0.78 0.90 0.59 0.58 0.58 -
P/RPS 0.19 0.31 0.34 0.39 0.27 0.28 0.32 -29.33%
P/EPS 8.21 8.81 7.85 6.23 3.58 3.55 3.86 65.31%
EY 12.19 11.35 12.74 16.05 27.90 28.19 25.89 -39.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.42 0.47 0.90 0.36 0.36 0.37 -14.97%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/01/12 25/08/11 27/05/11 28/02/11 25/11/10 24/08/10 27/05/10 -
Price 0.53 0.54 0.85 0.87 0.83 0.55 0.44 -
P/RPS 0.21 0.23 0.37 0.38 0.38 0.27 0.24 -8.50%
P/EPS 8.88 6.75 8.55 6.02 5.04 3.36 2.93 109.28%
EY 11.27 14.82 11.69 16.60 19.83 29.73 34.12 -52.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.51 0.87 0.51 0.35 0.28 7.01%

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