[SMISCOR] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 354.17%
YoY- 274.29%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 125,289 119,518 117,539 115,639 116,240 119,749 113,393 6.87%
PBT 7,353 4,639 3,811 3,365 2,235 3,742 3,259 71.93%
Tax -3,189 -2,625 -2,335 -2,133 -2,498 -2,761 -2,679 12.30%
NP 4,164 2,014 1,476 1,232 -263 981 580 271.70%
-
NP to SH 3,136 1,208 967 854 -336 673 119 783.80%
-
Tax Rate 43.37% 56.59% 61.27% 63.39% 111.77% 73.78% 82.20% -
Total Cost 121,125 117,504 116,063 114,407 116,503 118,768 112,813 4.84%
-
Net Worth 71,834 70,069 69,642 68,806 69,937 70,049 68,875 2.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,409 1,409 1,409 1,409 - - - -
Div Payout % 44.96% 116.71% 145.80% 165.09% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,834 70,069 69,642 68,806 69,937 70,049 68,875 2.84%
NOSH 42,255 42,210 42,207 42,212 42,386 42,198 42,254 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.32% 1.69% 1.26% 1.07% -0.23% 0.82% 0.51% -
ROE 4.37% 1.72% 1.39% 1.24% -0.48% 0.96% 0.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 296.50 283.15 278.48 273.94 274.24 283.77 268.35 6.86%
EPS 7.42 2.86 2.29 2.02 -0.79 1.59 0.28 787.08%
DPS 3.34 3.34 3.34 3.34 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.65 1.63 1.65 1.66 1.63 2.84%
Adjusted Per Share Value based on latest NOSH - 42,212
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 279.66 266.78 262.36 258.12 259.46 267.30 253.11 6.86%
EPS 7.00 2.70 2.16 1.91 -0.75 1.50 0.27 774.23%
DPS 3.15 3.15 3.15 3.15 0.00 0.00 0.00 -
NAPS 1.6034 1.5641 1.5545 1.5359 1.5611 1.5636 1.5374 2.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.605 0.55 0.39 0.43 0.43 0.41 0.46 -
P/RPS 0.20 0.19 0.14 0.16 0.16 0.14 0.17 11.43%
P/EPS 8.15 19.22 17.02 21.25 -54.24 25.71 163.34 -86.42%
EY 12.27 5.20 5.87 4.70 -1.84 3.89 0.61 638.27%
DY 5.52 6.07 8.56 7.77 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.24 0.26 0.26 0.25 0.28 18.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 14/08/13 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.63 0.47 0.545 0.395 0.50 0.45 0.43 -
P/RPS 0.21 0.17 0.20 0.14 0.18 0.16 0.16 19.85%
P/EPS 8.49 16.42 23.79 19.52 -63.07 28.22 152.69 -85.40%
EY 11.78 6.09 4.20 5.12 -1.59 3.54 0.65 588.74%
DY 5.30 7.11 6.13 8.46 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.33 0.24 0.30 0.27 0.26 26.49%

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