[SMCAP] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -15.14%
YoY- 3.22%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 299,530 286,868 275,706 347,929 355,666 332,384 302,358 -0.62%
PBT 22,637 -16,519 1,677 5,191 6,866 11,945 8,708 88.73%
Tax -7,019 -4,083 -962 5,036 5,152 -6,205 -16,580 -43.53%
NP 15,618 -20,602 715 10,227 12,018 5,740 -7,872 -
-
NP to SH 15,631 -20,661 -2,977 10,160 11,973 18,013 8,006 56.02%
-
Tax Rate 31.01% - 57.36% -97.01% -75.04% 51.95% 190.40% -
Total Cost 283,912 307,470 274,991 337,702 343,648 326,644 310,230 -5.72%
-
Net Worth 110,004 77,740 83,714 92,315 94,648 61,083 61,083 47.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 110,004 77,740 83,714 92,315 94,648 61,083 61,083 47.86%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.21% -7.18% 0.26% 2.94% 3.38% 1.73% -2.60% -
ROE 14.21% -26.58% -3.56% 11.01% 12.65% 29.49% 13.11% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 490.36 469.63 451.36 569.60 582.26 544.15 494.99 -0.62%
EPS 25.59 -33.82 -4.87 16.63 19.60 29.49 13.11 55.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8009 1.2727 1.3705 1.5113 1.5495 1.00 1.00 47.86%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.01 66.09 63.52 80.16 81.94 76.57 69.66 -0.62%
EPS 3.60 -4.76 -0.69 2.34 2.76 4.15 1.84 56.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.1791 0.1929 0.2127 0.2181 0.1407 0.1407 47.86%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.545 0.59 0.73 0.765 0.675 0.71 0.675 -
P/RPS 0.11 0.13 0.16 0.13 0.12 0.13 0.14 -14.81%
P/EPS 2.13 -1.74 -14.98 4.60 3.44 2.41 5.15 -44.39%
EY 46.95 -57.33 -6.68 21.74 29.04 41.53 19.42 79.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.46 0.53 0.51 0.44 0.71 0.68 -41.96%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 25/08/17 29/05/17 27/02/17 28/11/16 29/08/16 -
Price 0.48 0.545 0.60 0.75 0.76 0.655 0.68 -
P/RPS 0.10 0.12 0.13 0.13 0.13 0.12 0.14 -20.04%
P/EPS 1.88 -1.61 -12.31 4.51 3.88 2.22 5.19 -49.09%
EY 53.31 -62.06 -8.12 22.18 25.79 45.02 19.27 96.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.43 0.44 0.50 0.49 0.66 0.68 -45.88%

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