[SMISCOR] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -54.81%
YoY- 286.87%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 143,267 146,743 132,961 115,639 110,009 97,487 67,803 13.27%
PBT 2,597 5,765 8,014 3,365 2,815 9,858 5,310 -11.23%
Tax -1,319 -2,702 -3,060 -2,133 -2,683 -1,386 -593 14.24%
NP 1,278 3,063 4,954 1,232 132 8,472 4,717 -19.55%
-
NP to SH 380 2,526 4,217 854 -457 6,113 4,605 -34.00%
-
Tax Rate 50.79% 46.87% 38.18% 63.39% 95.31% 14.06% 11.17% -
Total Cost 141,989 143,680 128,007 114,407 109,877 89,015 63,086 14.47%
-
Net Worth 73,044 73,470 71,733 68,298 65,743 69,896 64,265 2.15%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 1,055 - 1,408 - - - -
Div Payout % - 41.79% - 164.89% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 73,044 73,470 71,733 68,298 65,743 69,896 64,265 2.15%
NOSH 42,222 42,224 42,196 42,159 40,087 42,361 42,560 -0.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.89% 2.09% 3.73% 1.07% 0.12% 8.69% 6.96% -
ROE 0.52% 3.44% 5.88% 1.25% -0.70% 8.75% 7.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 339.32 347.53 315.10 274.29 274.42 230.13 159.31 13.42%
EPS 0.90 5.99 9.99 2.02 -1.14 14.44 10.82 -33.91%
DPS 0.00 2.50 0.00 3.34 0.00 0.00 0.00 -
NAPS 1.73 1.74 1.70 1.62 1.64 1.65 1.51 2.29%
Adjusted Per Share Value based on latest NOSH - 42,212
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 319.79 327.55 296.79 258.12 245.56 217.60 151.35 13.27%
EPS 0.85 5.64 9.41 1.91 -1.02 13.65 10.28 -33.98%
DPS 0.00 2.36 0.00 3.14 0.00 0.00 0.00 -
NAPS 1.6305 1.64 1.6012 1.5245 1.4675 1.5602 1.4345 2.15%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.74 0.68 0.70 0.43 0.50 0.90 0.43 -
P/RPS 0.22 0.20 0.22 0.16 0.18 0.39 0.27 -3.35%
P/EPS 82.22 11.37 7.00 21.23 -43.86 6.24 3.97 65.67%
EY 1.22 8.80 14.28 4.71 -2.28 16.03 25.16 -39.59%
DY 0.00 3.68 0.00 7.77 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.41 0.27 0.30 0.55 0.28 7.40%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 24/02/15 20/02/14 26/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.71 0.71 0.76 0.395 0.51 0.87 0.55 -
P/RPS 0.21 0.20 0.24 0.14 0.19 0.38 0.35 -8.15%
P/EPS 78.89 11.87 7.60 19.50 -44.74 6.03 5.08 57.91%
EY 1.27 8.43 13.15 5.13 -2.24 16.59 19.67 -36.64%
DY 0.00 3.52 0.00 8.46 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.45 0.24 0.31 0.53 0.36 2.19%

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