[SMISCOR] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 34.47%
YoY- 393.79%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 137,846 143,267 146,743 132,961 115,639 110,009 97,487 5.93%
PBT -2,214 2,597 5,765 8,014 3,365 2,815 9,858 -
Tax -766 -1,209 -2,702 -3,060 -2,133 -2,683 -1,386 -9.40%
NP -2,980 1,388 3,063 4,954 1,232 132 8,472 -
-
NP to SH -3,160 492 2,526 4,217 854 -490 6,113 -
-
Tax Rate - 46.55% 46.87% 38.18% 63.39% 95.31% 14.06% -
Total Cost 140,826 141,879 143,680 128,007 114,407 109,877 89,015 7.93%
-
Net Worth 69,160 73,096 42,499 70,913 68,806 69,297 42,331 8.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 1,062 - 1,409 - - -
Div Payout % - - 42.06% - 165.09% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 69,160 73,096 42,499 70,913 68,806 69,297 42,331 8.51%
NOSH 42,171 42,252 42,499 41,960 42,212 42,254 42,331 -0.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -2.16% 0.97% 2.09% 3.73% 1.07% 0.12% 8.69% -
ROE -4.57% 0.67% 5.94% 5.95% 1.24% -0.71% 14.44% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 326.87 339.08 345.28 316.87 273.94 260.35 230.29 6.00%
EPS -7.49 1.16 5.94 10.05 2.02 -1.16 14.44 -
DPS 0.00 0.00 2.50 0.00 3.34 0.00 0.00 -
NAPS 1.64 1.73 1.00 1.69 1.63 1.64 1.00 8.58%
Adjusted Per Share Value based on latest NOSH - 41,960
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 307.69 319.79 327.55 296.79 258.12 245.56 217.60 5.93%
EPS -7.05 1.10 5.64 9.41 1.91 -1.09 13.65 -
DPS 0.00 0.00 2.37 0.00 3.15 0.00 0.00 -
NAPS 1.5438 1.6316 0.9487 1.5829 1.5359 1.5468 0.9449 8.51%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.63 0.74 0.68 0.70 0.43 0.50 0.90 -
P/RPS 0.19 0.22 0.20 0.22 0.16 0.19 0.39 -11.28%
P/EPS -8.41 63.55 11.44 6.97 21.25 -43.12 6.23 -
EY -11.89 1.57 8.74 14.36 4.70 -2.32 16.05 -
DY 0.00 0.00 3.68 0.00 7.77 0.00 0.00 -
P/NAPS 0.38 0.43 0.68 0.41 0.26 0.30 0.90 -13.37%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 24/02/15 20/02/14 26/02/13 29/02/12 28/02/11 -
Price 0.62 0.71 0.71 0.76 0.395 0.51 0.87 -
P/RPS 0.19 0.21 0.21 0.24 0.14 0.20 0.38 -10.90%
P/EPS -8.27 60.97 11.95 7.56 19.52 -43.98 6.02 -
EY -12.09 1.64 8.37 13.22 5.12 -2.27 16.60 -
DY 0.00 0.00 3.52 0.00 8.46 0.00 0.00 -
P/NAPS 0.38 0.41 0.71 0.45 0.24 0.31 0.87 -12.88%

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