[SMI] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 19.27%
YoY- -109.08%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 8,682 8,055 14,841 15,334 18,111 17,511 19,267 -11.53%
PBT 3,566 -2,502 -670 14,778 -3,414 7,191 1,583 13.30%
Tax -1,071 -12 -172 -223 160 -245 -6 121.98%
NP 2,495 -2,514 -842 14,555 -3,254 6,946 1,577 7.31%
-
NP to SH 2,495 -2,514 -842 9,275 -2,940 7,098 -354 -
-
Tax Rate 30.03% - - 1.51% - 3.41% 0.38% -
Total Cost 6,187 10,569 15,683 779 21,365 10,565 17,690 -14.92%
-
Net Worth 130,162 134,361 144,858 151,156 170,051 176,349 172,150 -4.20%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 130,162 134,361 144,858 151,156 170,051 176,349 172,150 -4.20%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 28.74% -31.21% -5.67% 94.92% -17.97% 39.67% 8.18% -
ROE 1.92% -1.87% -0.58% 6.14% -1.73% 4.02% -0.21% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.14 3.84 7.07 7.30 8.63 8.34 9.18 -11.52%
EPS 1.19 -1.20 -0.40 4.42 -1.40 3.38 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.69 0.72 0.81 0.84 0.82 -4.20%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.14 3.84 7.07 7.30 8.63 8.34 9.18 -11.52%
EPS 1.19 -1.20 -0.40 4.42 -1.40 3.38 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.69 0.72 0.81 0.84 0.82 -4.20%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.525 0.725 0.20 0.17 0.15 0.14 0.20 -
P/RPS 12.70 18.90 2.83 2.33 1.74 1.68 2.18 31.13%
P/EPS 44.18 -60.54 -49.87 3.85 -10.71 4.14 -118.61 -
EY 2.26 -1.65 -2.01 25.99 -9.34 24.15 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.13 0.29 0.24 0.19 0.17 0.24 21.47%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/08/24 24/08/23 24/02/22 23/03/21 27/02/20 27/02/19 27/02/18 -
Price 0.435 0.68 0.225 0.18 0.14 0.165 0.20 -
P/RPS 10.52 17.72 3.18 2.46 1.62 1.98 2.18 27.39%
P/EPS 36.60 -56.79 -56.10 4.07 -10.00 4.88 -118.61 -
EY 2.73 -1.76 -1.78 24.54 -10.00 20.49 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.06 0.33 0.25 0.17 0.20 0.24 17.89%

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