[SMI] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 306.47%
YoY- 146.96%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 36,756 48,742 58,172 56,518 65,765 72,130 59,243 -7.07%
PBT -8,089 -4,383 14,672 -15,488 173 -1,155 30,153 -
Tax -219 -652 -643 -803 -435 -732 -2,156 -29.63%
NP -8,308 -5,035 14,029 -16,291 -262 -1,887 27,997 -
-
NP to SH -8,308 -5,035 8,713 -18,555 687 -2,959 30,084 -
-
Tax Rate - - 4.38% - 251.45% - 7.15% -
Total Cost 45,064 53,777 44,143 72,809 66,027 74,017 31,246 5.78%
-
Net Worth 130,162 140,659 153,256 155,355 172,150 174,250 176,349 -4.55%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 130,162 140,659 153,256 155,355 172,150 174,250 176,349 -4.55%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -22.60% -10.33% 24.12% -28.82% -0.40% -2.62% 47.26% -
ROE -6.38% -3.58% 5.69% -11.94% 0.40% -1.70% 17.06% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 17.51 23.22 27.71 26.92 31.33 34.36 28.22 -7.07%
EPS -3.96 -2.40 4.15 -8.84 0.33 -1.41 14.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.67 0.73 0.74 0.82 0.83 0.84 -4.55%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 17.47 23.17 27.66 26.87 31.26 34.29 28.16 -7.07%
EPS -3.95 -2.39 4.14 -8.82 0.33 -1.41 14.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6188 0.6687 0.7286 0.7386 0.8184 0.8284 0.8384 -4.56%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.63 0.61 0.21 0.12 0.14 0.20 0.225 -
P/RPS 3.60 2.63 0.76 0.45 0.45 0.58 0.80 26.00%
P/EPS -15.92 -25.43 5.06 -1.36 42.78 -14.19 1.57 -
EY -6.28 -3.93 19.76 -73.65 2.34 -7.05 63.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.29 0.16 0.17 0.24 0.27 22.66%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/02/24 24/02/23 28/09/21 27/08/20 28/08/19 29/08/18 30/08/17 -
Price 0.60 0.90 0.19 0.175 0.14 0.205 0.23 -
P/RPS 3.43 3.88 0.69 0.65 0.45 0.60 0.82 24.59%
P/EPS -15.16 -37.53 4.58 -1.98 42.78 -14.54 1.61 -
EY -6.60 -2.66 21.84 -50.50 2.34 -6.88 62.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.34 0.26 0.24 0.17 0.25 0.27 21.71%

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