[SMI] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 108.94%
YoY- 108.15%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 10,257 8,821 16,686 19,327 17,939 17,820 13,726 -4.38%
PBT -1,786 -872 -720 847 -1,660 -1,307 1,578 -
Tax -59 -171 -9 -968 -174 -301 -308 -22.44%
NP -1,845 -1,043 -729 -121 -1,834 -1,608 1,270 -
-
NP to SH -1,845 -1,043 -731 126 -1,546 -1,346 1,712 -
-
Tax Rate - - - 114.29% - - 19.52% -
Total Cost 12,102 9,864 17,415 19,448 19,773 19,428 12,456 -0.44%
-
Net Worth 136,460 151,156 155,355 172,150 170,051 174,250 146,957 -1.13%
Dividend
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 136,460 151,156 155,355 172,150 170,051 174,250 146,957 -1.13%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -17.99% -11.82% -4.37% -0.63% -10.22% -9.02% 9.25% -
ROE -1.35% -0.69% -0.47% 0.07% -0.91% -0.77% 1.16% -
Per Share
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.89 4.20 7.95 9.21 8.54 8.49 6.54 -4.37%
EPS -0.88 -0.50 -0.35 0.06 -0.74 -0.64 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.72 0.74 0.82 0.81 0.83 0.70 -1.13%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.88 4.19 7.93 9.19 8.53 8.47 6.53 -4.38%
EPS -0.88 -0.50 -0.35 0.06 -0.73 -0.64 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6487 0.7186 0.7386 0.8184 0.8084 0.8284 0.6986 -1.13%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.52 0.185 0.15 0.135 0.195 0.225 0.145 -
P/RPS 10.64 4.40 1.89 1.47 2.28 2.65 2.22 27.25%
P/EPS -59.17 -37.24 -43.08 224.94 -26.48 -35.09 17.78 -
EY -1.69 -2.69 -2.32 0.44 -3.78 -2.85 5.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.26 0.20 0.16 0.24 0.27 0.21 22.84%
Price Multiplier on Announcement Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/05/23 24/11/21 25/11/20 27/11/19 30/11/18 22/11/17 24/11/16 -
Price 0.67 0.205 0.175 0.135 0.17 0.225 0.15 -
P/RPS 13.71 4.88 2.20 1.47 1.99 2.65 2.29 31.68%
P/EPS -76.24 -41.26 -50.26 224.94 -23.09 -35.09 18.39 -
EY -1.31 -2.42 -1.99 0.44 -4.33 -2.85 5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.28 0.24 0.16 0.21 0.27 0.21 27.71%

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