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

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 217.47%
YoY- 143.9%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP'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 355,666 267,639 418,357 470,427 361,760 377,542 328,807 1.31%
PBT 6,866 7,654 6,188 9,213 -7,659 15,979 3,331 12.79%
Tax 5,152 -23,989 -4,556 -4,775 -1,850 -6,180 -2,496 -
NP 12,018 -16,335 1,632 4,438 -9,509 9,799 835 55.90%
-
NP to SH 11,973 5,981 2,245 4,250 -9,681 9,406 1,204 46.59%
-
Tax Rate -75.04% 313.42% 73.63% 51.83% - 38.68% 74.93% -
Total Cost 343,648 283,974 416,725 465,989 371,269 367,743 327,972 0.78%
-
Net Worth 94,648 78,465 95,094 162,609 81,528 89,678 79,632 2.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 510 - - - -
Div Payout % - - - 12.02% - - - -
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 94,648 78,465 95,094 162,609 81,528 89,678 79,632 2.91%
NOSH 61,083 61,083 61,083 61,083 55,529 55,494 55,714 1.54%
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 3.38% -6.10% 0.39% 0.94% -2.63% 2.60% 0.25% -
ROE 12.65% 7.62% 2.36% 2.61% -11.87% 10.49% 1.51% -
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 582.26 438.10 684.90 770.14 651.47 680.33 590.17 -0.22%
EPS 19.60 9.79 3.68 6.96 -17.43 16.95 2.16 44.37%
DPS 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
NAPS 1.5495 1.2844 1.5568 2.6621 1.4682 1.616 1.4293 1.35%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 81.53 61.35 95.90 107.83 82.92 86.54 75.37 1.31%
EPS 2.74 1.37 0.51 0.97 -2.22 2.16 0.28 46.20%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.217 0.1799 0.218 0.3727 0.1869 0.2056 0.1825 2.92%
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 0.675 0.65 0.60 0.635 0.60 0.88 0.56 -
P/RPS 0.12 0.15 0.09 0.08 0.09 0.13 0.09 4.90%
P/EPS 3.44 6.64 16.33 9.13 -3.44 5.19 25.91 -28.55%
EY 29.04 15.06 6.13 10.96 -29.06 19.26 3.86 39.93%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.39 0.24 0.41 0.54 0.39 2.02%
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 24/02/16 26/02/15 28/02/14 27/02/13 27/02/12 28/02/11 -
Price 0.76 0.81 0.645 0.635 0.53 0.89 0.70 -
P/RPS 0.13 0.18 0.09 0.08 0.08 0.13 0.12 1.34%
P/EPS 3.88 8.27 17.55 9.13 -3.04 5.25 32.39 -29.76%
EY 25.79 12.09 5.70 10.96 -32.89 19.04 3.09 42.37%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.41 0.24 0.36 0.55 0.49 0.00%

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