[SMISCOR] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 34.47%
YoY- 393.79%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 146,467 143,833 138,645 132,961 125,289 119,518 117,539 15.78%
PBT 4,975 6,938 7,938 8,014 7,353 4,639 3,811 19.42%
Tax -1,962 -2,456 -2,752 -3,060 -3,189 -2,625 -2,335 -10.94%
NP 3,013 4,482 5,186 4,954 4,164 2,014 1,476 60.84%
-
NP to SH 2,125 3,442 4,211 4,217 3,136 1,208 967 68.94%
-
Tax Rate 39.44% 35.40% 34.67% 38.18% 43.37% 56.59% 61.27% -
Total Cost 143,454 139,351 133,459 128,007 121,125 117,504 116,063 15.15%
-
Net Worth 73,099 72,539 72,464 70,913 71,834 70,069 69,642 3.27%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 1,409 1,409 1,409 -
Div Payout % - - - - 44.96% 116.71% 145.80% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 73,099 72,539 72,464 70,913 71,834 70,069 69,642 3.27%
NOSH 42,499 42,173 42,130 41,960 42,255 42,210 42,207 0.46%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.06% 3.12% 3.74% 3.73% 3.32% 1.69% 1.26% -
ROE 2.91% 4.75% 5.81% 5.95% 4.37% 1.72% 1.39% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 344.63 341.05 329.09 316.87 296.50 283.15 278.48 15.25%
EPS 5.00 8.16 10.00 10.05 7.42 2.86 2.29 68.22%
DPS 0.00 0.00 0.00 0.00 3.34 3.34 3.34 -
NAPS 1.72 1.72 1.72 1.69 1.70 1.66 1.65 2.80%
Adjusted Per Share Value based on latest NOSH - 41,960
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 326.94 321.06 309.48 296.79 279.66 266.78 262.36 15.78%
EPS 4.74 7.68 9.40 9.41 7.00 2.70 2.16 68.78%
DPS 0.00 0.00 0.00 0.00 3.15 3.15 3.15 -
NAPS 1.6317 1.6192 1.6175 1.5829 1.6034 1.5641 1.5545 3.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.87 0.795 0.665 0.70 0.605 0.55 0.39 -
P/RPS 0.25 0.23 0.20 0.22 0.20 0.19 0.14 47.13%
P/EPS 17.40 9.74 6.65 6.97 8.15 19.22 17.02 1.48%
EY 5.75 10.27 15.03 14.36 12.27 5.20 5.87 -1.36%
DY 0.00 0.00 0.00 0.00 5.52 6.07 8.56 -
P/NAPS 0.51 0.46 0.39 0.41 0.36 0.33 0.24 65.21%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 27/08/14 27/05/14 20/02/14 19/11/13 14/08/13 30/05/13 -
Price 0.755 0.86 0.855 0.76 0.63 0.47 0.545 -
P/RPS 0.22 0.25 0.26 0.24 0.21 0.17 0.20 6.55%
P/EPS 15.10 10.54 8.55 7.56 8.49 16.42 23.79 -26.12%
EY 6.62 9.49 11.69 13.22 11.78 6.09 4.20 35.40%
DY 0.00 0.00 0.00 0.00 5.30 7.11 6.13 -
P/NAPS 0.44 0.50 0.50 0.45 0.37 0.28 0.33 21.12%

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