[SMI] YoY Cumulative 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- -71.46%
YoY- -132.14%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 39,123 41,099 30,251 46,694 60,747 45,241 71,751 -9.60%
PBT 4,020 1,536 -5,994 -4,366 -1,790 -3,129 13,444 -18.21%
Tax -539 -479 -55 -209 -875 -333 -1,938 -19.19%
NP 3,481 1,057 -6,049 -4,575 -2,665 -3,462 11,506 -18.05%
-
NP to SH 3,342 239 -5,772 -4,283 -1,845 -3,561 11,021 -18.01%
-
Tax Rate 13.41% 31.18% - - - - 14.42% -
Total Cost 35,642 40,042 36,300 51,269 63,412 48,703 60,245 -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 2.31% 0.16% -3.77% -2.62% -1.08% -2.07% 5.59% -
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 18.64 19.58 14.41 22.24 28.94 21.60 34.18 -9.60%
EPS 1.59 0.11 -2.75 -2.04 -0.88 -1.70 5.25 -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 18.60 19.54 14.38 22.20 28.88 21.51 34.11 -9.60%
EPS 1.59 0.11 -2.74 -2.04 -0.88 -1.69 5.24 -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 0.72 0.92 1.39 0.85 0.76 1.06 0.61 2.79%
P/EPS 8.48 158.11 -7.27 -9.31 -25.03 -13.53 4.00 13.32%
EY 11.79 0.63 -13.75 -10.74 -3.99 -7.39 25.00 -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 0.75 0.82 1.39 0.72 0.69 0.97 0.64 2.67%
P/EPS 8.79 140.55 -7.27 -7.84 -22.76 -12.35 4.19 13.13%
EY 11.37 0.71 -13.75 -12.75 -4.39 -8.10 23.86 -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