[SMI] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -122.72%
YoY- -109.64%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 34,973 35,765 49,642 52,983 44,812 52,489 57,038 -7.82%
PBT -457 -13,642 -4,512 -3,090 29,459 5,598 933 -
Tax -417 -5 -984 -599 -1,216 -847 -709 -8.45%
NP -874 -13,647 -5,496 -3,689 28,243 4,751 224 -
-
NP to SH -874 -13,014 -4,740 -2,804 29,097 5,053 -539 8.38%
-
Tax Rate - - - - 4.13% 15.13% 75.99% -
Total Cost 35,847 49,412 55,138 56,672 16,569 47,738 56,814 -7.38%
-
Net Worth 151,156 155,355 172,150 170,051 174,250 146,957 145,115 0.68%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 151,156 155,355 172,150 170,051 174,250 146,957 145,115 0.68%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -2.50% -38.16% -11.07% -6.96% 63.03% 9.05% 0.39% -
ROE -0.58% -8.38% -2.75% -1.65% 16.70% 3.44% -0.37% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.66 17.04 23.65 25.24 21.35 25.00 27.51 -8.01%
EPS -0.42 -6.20 -2.26 -1.34 13.86 2.41 -0.26 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.74 0.82 0.81 0.83 0.70 0.70 0.47%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.63 17.00 23.60 25.19 21.30 24.95 27.12 -7.82%
EPS -0.42 -6.19 -2.25 -1.33 13.83 2.40 -0.26 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7186 0.7386 0.8184 0.8084 0.8284 0.6986 0.6899 0.68%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.185 0.15 0.135 0.195 0.225 0.145 0.17 -
P/RPS 1.11 0.88 0.57 0.77 1.05 0.58 0.62 10.18%
P/EPS -44.44 -2.42 -5.98 -14.60 1.62 6.02 -65.38 -6.22%
EY -2.25 -41.33 -16.72 -6.85 61.60 16.60 -1.53 6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.16 0.24 0.27 0.21 0.24 1.34%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 27/11/19 30/11/18 22/11/17 24/11/16 24/11/15 -
Price 0.205 0.175 0.135 0.17 0.225 0.15 0.17 -
P/RPS 1.23 1.03 0.57 0.67 1.05 0.60 0.62 12.08%
P/EPS -49.24 -2.82 -5.98 -12.73 1.62 6.23 -65.38 -4.61%
EY -2.03 -35.42 -16.72 -7.86 61.60 16.05 -1.53 4.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.16 0.21 0.27 0.21 0.24 2.60%

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