[SMCAP] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 17.56%
YoY- 284.78%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 371,898 251,749 432,466 439,097 343,990 382,572 321,812 2.43%
PBT 13,136 11,714 4,820 7,212 -1,068 19,929 1,796 39.28%
Tax 8,189 -19,823 -3,097 -1,801 -1,580 -4,845 -625 -
NP 21,325 -8,109 1,722 5,410 -2,648 15,084 1,170 62.15%
-
NP to SH 21,332 9,588 2,732 5,245 -2,838 15,106 1,397 57.44%
-
Tax Rate -62.34% 169.22% 64.25% 24.97% - 24.31% 34.80% -
Total Cost 350,573 259,858 430,744 433,686 346,638 367,488 320,641 1.49%
-
Net Worth 61,083 61,083 94,966 162,298 89,162 55,534 79,104 -4.21%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 61,083 61,083 94,966 162,298 89,162 55,534 79,104 -4.21%
NOSH 61,083 61,083 61,083 61,083 55,587 55,534 55,449 1.62%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.73% -3.22% 0.40% 1.23% -0.77% 3.94% 0.36% -
ROE 34.92% 15.70% 2.88% 3.23% -3.18% 27.20% 1.77% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 608.84 412.14 708.00 718.85 618.83 688.90 580.37 0.80%
EPS 34.92 15.69 4.47 9.21 -5.11 27.20 2.52 54.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.5547 2.657 1.604 1.00 1.4266 -5.74%
Adjusted Per Share Value based on latest NOSH - 61,083
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 85.68 58.00 99.63 101.16 79.25 88.14 74.14 2.43%
EPS 4.91 2.21 0.63 1.21 -0.65 3.48 0.32 57.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.1407 0.2188 0.3739 0.2054 0.1279 0.1822 -4.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.71 0.55 0.795 0.585 0.49 0.625 0.53 -
P/RPS 0.12 0.13 0.11 0.08 0.08 0.09 0.09 4.90%
P/EPS 2.03 3.50 17.77 6.81 -9.60 2.30 21.03 -32.24%
EY 49.19 28.54 5.63 14.68 -10.42 43.52 4.75 47.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.51 0.22 0.31 0.63 0.37 11.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 25/11/14 29/11/13 28/11/12 24/11/11 26/11/10 -
Price 0.655 0.575 0.70 0.595 0.50 0.84 0.55 -
P/RPS 0.11 0.14 0.10 0.08 0.08 0.12 0.09 3.39%
P/EPS 1.88 3.66 15.65 6.93 -9.79 3.09 21.83 -33.52%
EY 53.32 27.30 6.39 14.43 -10.21 32.38 4.58 50.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.45 0.22 0.31 0.84 0.39 9.15%

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