[SMI] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.27%
YoY- -132.14%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 78,246 82,198 60,502 93,388 121,494 90,482 143,502 -9.60%
PBT 8,040 3,072 -11,988 -8,732 -3,580 -6,258 26,888 -18.21%
Tax -1,078 -958 -110 -418 -1,750 -666 -3,876 -19.19%
NP 6,962 2,114 -12,098 -9,150 -5,330 -6,924 23,012 -18.05%
-
NP to SH 6,684 478 -11,544 -8,566 -3,690 -7,122 22,042 -18.01%
-
Tax Rate 13.41% 31.18% - - - - 14.42% -
Total Cost 71,284 80,084 72,600 102,538 126,824 97,406 120,490 -8.36%
-
Net Worth 144,858 149,057 153,256 163,753 170,051 171,765 197,328 -5.01%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 144,858 149,057 153,256 163,753 170,051 171,765 197,328 -5.01%
NOSH 209,940 209,940 209,940 209,940 209,940 209,470 209,923 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.90% 2.57% -20.00% -9.80% -4.39% -7.65% 16.04% -
ROE 4.61% 0.32% -7.53% -5.23% -2.17% -4.15% 11.17% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.27 39.15 28.82 44.48 57.87 43.20 68.36 -9.60%
EPS 3.18 0.22 -5.50 -4.08 -1.76 -3.40 10.50 -18.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.73 0.78 0.81 0.82 0.94 -5.01%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.20 39.08 28.76 44.40 57.76 43.02 68.22 -9.60%
EPS 3.18 0.23 -5.49 -4.07 -1.75 -3.39 10.48 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6887 0.7086 0.7286 0.7785 0.8084 0.8166 0.9381 -5.01%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.135 0.18 0.20 0.19 0.22 0.23 0.21 -
P/RPS 0.36 0.46 0.69 0.43 0.38 0.53 0.31 2.52%
P/EPS 4.24 79.06 -3.64 -4.66 -12.52 -6.76 2.00 13.32%
EY 23.58 1.26 -27.49 -21.47 -7.99 -14.78 50.00 -11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.27 0.24 0.27 0.28 0.22 -1.57%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 29/08/14 27/08/13 27/08/12 25/08/11 26/08/10 -
Price 0.14 0.16 0.20 0.16 0.20 0.21 0.22 -
P/RPS 0.38 0.41 0.69 0.36 0.35 0.49 0.32 2.90%
P/EPS 4.40 70.27 -3.64 -3.92 -11.38 -6.18 2.10 13.10%
EY 22.74 1.42 -27.49 -25.50 -8.79 -16.19 47.73 -11.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.27 0.21 0.25 0.26 0.23 -2.30%

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