[SMI] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 34,448 67,053 48,741 49,814 51,099 67,754 70,494 -12.20%
PBT -2,944 -8,670 -4,382 -1,127 1,137 -7,927 4,101 -
Tax -1,208 -723 -652 -589 -228 -823 -844 6.73%
NP -4,152 -9,393 -5,034 -1,716 909 -8,750 3,257 -
-
NP to SH -4,152 -9,393 -5,034 -1,716 -3,738 -7,680 4,294 -
-
Tax Rate - - - - 20.05% - 20.58% -
Total Cost 38,600 76,446 53,775 51,530 50,190 76,504 67,237 -9.59%
-
Net Worth 130,162 134,361 140,659 144,858 151,156 170,051 176,349 -5.37%
Dividend
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 130,162 134,361 140,659 144,858 151,156 170,051 176,349 -5.37%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin -12.05% -14.01% -10.33% -3.44% 1.78% -12.91% 4.62% -
ROE -3.19% -6.99% -3.58% -1.18% -2.47% -4.52% 2.43% -
Per Share
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 16.41 31.94 23.22 23.73 24.34 32.27 33.58 -12.20%
EPS 1.98 -4.47 -2.40 -0.82 -1.78 -3.66 2.05 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.67 0.69 0.72 0.81 0.84 -5.37%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 16.38 31.88 23.17 23.68 24.29 32.21 33.51 -12.20%
EPS -1.97 -4.47 -2.39 -0.82 -1.78 -3.65 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6188 0.6388 0.6687 0.6887 0.7186 0.8084 0.8384 -5.37%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/06/24 30/06/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.525 0.725 0.61 0.20 0.17 0.15 0.14 -
P/RPS 3.20 2.27 2.63 0.84 0.70 0.46 0.42 44.64%
P/EPS -26.55 -16.20 -25.44 -24.47 -9.55 -4.10 6.84 -
EY -3.77 -6.17 -3.93 -4.09 -10.47 -24.39 14.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.13 0.91 0.29 0.24 0.19 0.17 33.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 30/08/24 24/08/23 24/02/23 24/02/22 23/03/21 27/02/20 27/02/19 -
Price 0.435 0.68 0.90 0.225 0.18 0.14 0.165 -
P/RPS 2.65 2.13 3.88 0.95 0.74 0.43 0.49 35.90%
P/EPS -22.00 -15.20 -37.53 -27.53 -10.11 -3.83 8.07 -
EY -4.55 -6.58 -2.66 -3.63 -9.89 -26.13 12.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.06 1.34 0.33 0.25 0.17 0.20 25.57%

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