[SMRT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.13%
YoY- 62.0%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 61,444 44,442 11,792 7,545 11,357 18,978 12,156 30.97%
PBT 10,017 8,765 388 -1,912 -7,170 6,446 5,835 9.41%
Tax -1,449 -499 -252 -611 68 -191 0 -
NP 8,568 8,266 136 -2,523 -7,102 6,255 5,835 6.60%
-
NP to SH 8,507 8,319 278 -2,729 -7,181 6,255 5,835 6.47%
-
Tax Rate 14.47% 5.69% 64.95% - - 2.96% 0.00% -
Total Cost 52,876 36,176 11,656 10,068 18,459 12,723 6,321 42.43%
-
Net Worth 41,788 36,127 26,969 25,623 25,356 33,706 25,575 8.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,680 - - - - - 9 138.87%
Div Payout % 19.76% - - - - - 0.16% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 41,788 36,127 26,969 25,623 25,356 33,706 25,575 8.51%
NOSH 155,000 152,694 144,918 133,317 120,288 99,783 94,201 8.64%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.94% 18.60% 1.15% -33.44% -62.53% 32.96% 48.00% -
ROE 20.36% 23.03% 1.03% -10.65% -28.32% 18.56% 22.81% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.64 29.11 8.14 5.66 9.44 19.02 12.90 20.55%
EPS 5.49 5.45 0.19 -2.05 -5.97 6.27 6.19 -1.97%
DPS 1.08 0.00 0.00 0.00 0.00 0.00 0.01 118.06%
NAPS 0.2696 0.2366 0.1861 0.1922 0.2108 0.3378 0.2715 -0.11%
Adjusted Per Share Value based on latest NOSH - 133,317
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.50 9.76 2.59 1.66 2.49 4.17 2.67 30.97%
EPS 1.87 1.83 0.06 -0.60 -1.58 1.37 1.28 6.51%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0918 0.0794 0.0592 0.0563 0.0557 0.074 0.0562 8.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.12 0.08 0.05 0.07 0.19 0.23 -
P/RPS 0.66 0.41 0.98 0.88 0.74 1.00 1.78 -15.22%
P/EPS 4.74 2.20 41.70 -2.44 -1.17 3.03 3.71 4.16%
EY 21.11 45.40 2.40 -40.94 -85.28 32.99 26.93 -3.97%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.04 116.78%
P/NAPS 0.96 0.51 0.43 0.26 0.33 0.56 0.85 2.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/03/13 28/02/12 23/02/11 24/02/10 27/02/09 27/02/08 21/02/07 -
Price 0.20 0.21 0.09 0.07 0.13 0.16 0.26 -
P/RPS 0.50 0.72 1.11 1.24 1.38 0.84 2.01 -20.67%
P/EPS 3.64 3.85 46.92 -3.42 -2.18 2.55 4.20 -2.35%
EY 27.44 25.94 2.13 -29.24 -45.92 39.18 23.82 2.38%
DY 5.42 0.00 0.00 0.00 0.00 0.00 0.04 126.46%
P/NAPS 0.74 0.89 0.48 0.36 0.62 0.47 0.96 -4.24%

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