[SMI] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -57.21%
YoY- -108.51%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 79,984 91,608 54,472 71,848 123,120 82,608 174,212 -12.15%
PBT 6,176 904 -14,724 -10,476 -4,444 -4,924 11,500 -9.83%
Tax -1,400 -688 -100 -348 -1,560 -1,012 -4,488 -17.63%
NP 4,776 216 -14,824 -10,824 -6,004 -5,936 7,012 -6.19%
-
NP to SH 5,844 36 -13,968 -9,992 -4,792 -6,032 6,944 -2.83%
-
Tax Rate 22.67% 76.11% - - - - 39.03% -
Total Cost 75,208 91,392 69,296 82,672 129,124 88,544 167,200 -12.45%
-
Net Worth 142,759 146,957 153,256 163,753 170,051 173,838 188,240 -4.50%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 142,759 146,957 153,256 163,753 170,051 173,838 188,240 -4.50%
NOSH 209,940 209,940 209,940 209,940 209,940 209,444 209,156 0.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.97% 0.24% -27.21% -15.07% -4.88% -7.19% 4.02% -
ROE 4.09% 0.02% -9.11% -6.10% -2.82% -3.47% 3.69% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.10 43.64 25.95 34.22 58.65 39.44 83.29 -12.21%
EPS 2.80 0.00 -6.64 -4.76 -2.28 -2.88 3.32 -2.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.73 0.78 0.81 0.83 0.90 -4.56%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.02 43.55 25.90 34.16 58.53 39.27 82.82 -12.15%
EPS 2.78 0.02 -6.64 -4.75 -2.28 -2.87 3.30 -2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6787 0.6986 0.7286 0.7785 0.8084 0.8264 0.8949 -4.50%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.15 0.17 0.165 0.18 0.20 0.28 0.22 -
P/RPS 0.39 0.39 0.64 0.53 0.34 0.71 0.26 6.98%
P/EPS 5.39 991.38 -2.48 -3.78 -8.76 -9.72 6.63 -3.38%
EY 18.56 0.10 -40.32 -26.44 -11.41 -10.29 15.09 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.23 0.23 0.25 0.34 0.24 -1.43%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 27/05/15 23/05/14 27/05/13 24/05/12 27/05/11 26/05/10 -
Price 0.135 0.18 0.195 0.195 0.28 0.27 0.19 -
P/RPS 0.35 0.41 0.75 0.57 0.48 0.68 0.23 7.24%
P/EPS 4.85 1,049.70 -2.93 -4.10 -12.27 -9.38 5.72 -2.70%
EY 20.62 0.10 -34.12 -24.41 -8.15 -10.67 17.47 2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.27 0.25 0.35 0.33 0.21 -0.80%

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