Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 36.21 | 2.01 | 0.70 | 1.9% | 0.00 | 1.66 | 4.8% | 8.7% | 16.2% | 29.6% | ||||||||
| 28 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 34.54 | 2.06 | 0.83 | 2.4% | 0.00 | 1.98 | 1.6% | 11.2% | 701.0% | 14.0% | ||||||||
| 29 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 34.01 | 0.92 | 0.10 | 0.3% | 0.00 | 0.25 | 5.9% | 20.0% | 110.1% | 95.2% | ||||||||
| 28 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 36.15 | -0.01 | -1.03 | -2.8% | 0.00 | -2.44 | 8.9% | 12.4% | 203.6% | 39.8% | ||||||||
| 27 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 39.67 | 2.60 | 0.99 | 2.5% | 0.00 | 2.35 | 2.0% | 2.2% | 2.4% | 178.7% | ||||||||
| 28 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 38.89 | 2.46 | 0.97 | 2.5% | 0.00 | 2.30 | 8.5% | 7.7% | 55.5% | 1427.4% | ||||||||
| 31 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 42.49 | 3.91 | 2.18 | 5.1% | 0.00 | 5.17 | 3.0% | 1.6% | 227.6% | 104.1% | ||||||||
| 29 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 41.27 | -0.11 | -1.71 | -4.1% | 0.00 | -4.05 | 1.8% | 1.4% | 579.8% | 9089.5% | ||||||||
| 20 Nov 23 | Q3 Sep 2023 | 3 | 31 Dec 2023 | 40.55 | 1.27 | 0.36 | 0.9% | 0.00 | 0.84 | 12.3% | 1.3% | 587.7% | 97.9% | ||||||||
| 22 Aug 23 | Q2 Jun 2023 | 2 | 31 Dec 2023 | 36.11 | 0.35 | -0.07 | -0.2% | 0.00 | -0.17 | 13.7% | 0.0% | 106.8% | 110.4% | ||||||||
| 29 May 23 | Q1 Mar 2023 | 1 | 31 Dec 2023 | 41.85 | 1.51 | 1.07 | 2.5% | 0.00 | 2.53 | 0.0% | 18.0% | 5521.1% | 25.1% | ||||||||
| 28 Feb 23 | Q4 Dec 2022 | 4 | 31 Dec 2022 | 41.84 | 0.84 | 0.02 | 0.1% | 0.00 | 0.05 | 1.8% | 4.9% | 99.9% | 97.1% | ||||||||
| 22 Nov 22 | Q3 Sep 2022 | 3 | 31 Dec 2022 | 41.10 | 18.76 | 16.94 | 41.2% | 0.00 | 40.18 | 13.8% | 159.2% | 2313.0% | 894.9% | ||||||||
| 29 Aug 22 | Q2 Jun 2022 | 2 | 31 Dec 2022 | 36.12 | 1.27 | 0.70 | 1.9% | 0.00 | 1.66 | 1.8% | 59.2% | 50.8% | 172.9% | ||||||||
| 30 May 22 | Q1 Mar 2022 | 1 | 31 Dec 2022 | 35.48 | 2.03 | 1.43 | 4.0% | 0.00 | 3.38 | 11.1% | 2.1% | 118.0% | 418.6% | ||||||||
| 24 Feb 22 | Q4 Dec 2021 | 4 | 31 Dec 2021 | 39.89 | 1.13 | 0.65 | 1.6% | 0.00 | 1.55 | 151.6% | 7.5% | 130.7% | 36.6% | ||||||||
| 29 Nov 21 | Q3 Sep 2021 | 3 | 31 Dec 2021 | 15.85 | -2.49 | -2.13 | -13.4% | 0.00 | -5.05 | 30.1% | 49.5% | 121.3% | 2143.2% | ||||||||
| 26 Aug 21 | Q2 Jun 2021 | 2 | 31 Dec 2021 | 22.69 | -1.40 | -0.96 | -4.2% | 0.00 | -2.28 | 34.7% | 102.5% | 450.2% | 7.4% | ||||||||
| 28 May 21 | Q1 Mar 2021 | 1 | 31 Dec 2021 | 34.75 | 0.59 | 0.28 | 0.8% | 0.00 | 0.65 | 6.3% | 60.6% | 73.3% | 107.4% | ||||||||
| 23 Feb 21 | Q4 Dec 2020 | 4 | 31 Dec 2020 | 37.09 | 1.55 | 1.03 | 2.8% | 0.00 | 2.45 | 18.1% | 9.8% | 1185.3% | 197.7% | ||||||||
| 26 Nov 20 | Q3 Sep 2020 | 3 | 31 Dec 2020 | 31.40 | 0.20 | -0.10 | -0.3% | 0.00 | -0.23 | 180.2% | 0.2% | 89.4% | 1457.1% | ||||||||
| 25 Aug 20 | Q2 Jun 2020 | 2 | 31 Dec 2020 | 11.21 | -2.40 | -0.90 | -8.0% | 0.00 | -2.13 | 48.2% | 62.2% | 76.0% | 51.7% | ||||||||
| 16 Jun 20 | Q1 Mar 2020 | 1 | 31 Dec 2020 | 21.64 | -4.17 | -3.73 | -17.3% | 0.00 | -8.86 | 35.9% | 30.1% | 254.0% | 197.8% | ||||||||
| 24 Feb 20 | Q4 Dec 2019 | 4 | 31 Dec 2019 | 33.77 | 0.29 | -1.05 | -3.1% | 0.00 | -2.50 | 7.8% | 1.3% | 15171.4% | 60.4% | ||||||||
| 27 Nov 19 | Q3 Sep 2019 | 3 | 31 Dec 2019 | 31.33 | -0.15 | 0.01 | 0.0% | 0.00 | 0.02 | 5.6% | 3.8% | 100.4% | 89.2% | ||||||||
| 28 Aug 19 | Q2 Jun 2019 | 2 | 31 Dec 2019 | 29.68 | -2.80 | -1.86 | -6.3% | 0.00 | -4.41 | 4.2% | 0.2% | 148.7% | 209.2% | ||||||||
| 21 May 19 | Q1 Mar 2019 | 1 | 31 Dec 2019 | 30.96 | 4.09 | 3.82 | 12.3% | 0.00 | 9.05 | 7.2% | 4.4% | 243.2% | 440.5% | ||||||||
| 27 Feb 19 | Q4 Dec 2018 | 4 | 31 Dec 2018 | 33.35 | -1.60 | -2.67 | -8.0% | 0.00 | -6.32 | 2.4% | 5.5% | 4201.5% | 45.2% | ||||||||
| 27 Nov 18 | Q3 Sep 2018 | 3 | 31 Dec 2018 | 32.58 | 0.72 | 0.07 | 0.2% | 0.00 | 0.15 | 10.0% | 2.3% | 110.8% | 105.1% | ||||||||
| 15 Aug 18 | Q2 Jun 2018 | 2 | 31 Dec 2018 | 29.62 | -0.21 | -0.60 | -2.0% | 0.00 | -1.43 | 8.5% | 4.6% | 46.4% | 37.3% | ||||||||
| 23 May 18 | Q1 Mar 2018 | 1 | 31 Dec 2018 | 32.38 | -0.49 | -1.12 | -3.5% | 0.00 | -2.66 | 2.5% | 11.1% | 38.9% | 47.1% | ||||||||
| 22 Feb 18 | Q4 Dec 2017 | 4 | 31 Dec 2017 | 31.60 | 0.08 | -1.84 | -5.8% | 0.00 | -4.35 | 5.3% | 15.7% | 44.0% | 6.3% | ||||||||
| 22 Nov 17 | Q3 Sep 2017 | 3 | 31 Dec 2017 | 33.36 | -1.64 | -1.27 | -3.8% | 0.00 | -3.02 | 7.4% | 3.7% | 33.1% | 1846.6% | ||||||||
| 25 Aug 17 | Q2 Jun 2017 | 2 | 31 Dec 2017 | 31.06 | -1.47 | -0.96 | -3.1% | 0.00 | -2.27 | 14.7% | 14.4% | 25.7% | 609.6% | ||||||||
| 24 May 17 | Q1 Mar 2017 | 1 | 31 Dec 2017 | 36.41 | -0.92 | -0.76 | -2.1% | 0.00 | -1.81 | 2.9% | 16.1% | 61.1% | 40.8% | ||||||||
| 27 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 37.48 | -2.34 | -1.96 | -5.2% | 0.00 | -4.65 | 8.2% | 4.8% | 2784.9% | 317.9% | ||||||||
| 23 Nov 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 34.65 | 0.18 | 0.07 | 0.2% | 0.00 | 0.17 | 4.6% | 9.9% | 61.2% | 197.3% | ||||||||
| 24 Aug 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 36.30 | 0.74 | 0.19 | 0.5% | 0.00 | 0.45 | 15.8% | 2.5% | 114.6% | 332.1% | ||||||||
| 27 May 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 31.35 | -1.31 | -1.29 | -4.1% | 0.00 | -3.05 | 12.3% | 22.7% | 174.6% | 228.2% | ||||||||
| 26 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 35.76 | -0.01 | -0.47 | -1.3% | 0.00 | -1.11 | 13.4% | 0.0% | 525.3% | 283.9% | ||||||||
| 26 Nov 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 31.54 | 0.36 | -0.07 | -0.2% | 0.00 | -0.18 | 11.0% | 14.7% | 7.4% | 131.5% | ||||||||
| 26 Aug 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 35.43 | 0.62 | -0.08 | -0.2% | 0.00 | -0.19 | 12.6% | 8.0% | 108.1% | 109.3% | ||||||||
| 27 May 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 40.54 | 1.62 | 1.00 | 2.5% | 0.00 | 2.38 | 13.4% | 14.3% | 294.1% | 3.7% | ||||||||
| 24 Feb 15 | 31/12/14 | 4 | 31/12/14 | 35.77 | 1.05 | 0.26 | 0.7% | 0.00 | 0.60 | 3.3% | 0.8% | 7.1% | 219.2% |
| EPS | 1.38 sen |
| Trailing PE (Sector Median: 13.1) | 41.2 |
| PEG | 41.2 |
| Altman Z | 2.0 |
| Beaver | 0.25 |
| Current Ratio | 3.83 |
| Debt-Equity (DE) Ratio | 0.38 |
| FCF Yield | 18.14 % |
| Revenue QoQ | 4.82 % |
| Revenue YoY | -8.72% |
| Profit QoQ | -16.21 % |
| Profit YoY | -29.64 % |
| Profit Margin (Sector Median: 2.8) | 0.43 % |
| ROE (ROIC: 0.72) | 0.76 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.1) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.8) | |
| ROE (ROIC: 0.7) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.79 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 0.7 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 7.8 |
| Expected Revenue (M) | 2890.5 |
| Expected Growth (%) | 49.0 |
No transaction in the last 2 months.
Market Cap: 25 M.
Market Cap Class: Shrimp
Number of Shares: 44 M.
Adjusted Float: 62.8%.
Stock highly correlated with
MAYU (81%)
ARANK (78%)
BAUTO (78%)
MASTEEL (78%)
SMIS Corporation Berhad, an investment holding company, is engaged in manufacturing and trading of automotive carpets parts, automotive braking components, and motorcycle components. The company is also involved in trading machinery and industrial parts supplies; project development, carbon advisory and carbon asset management services. It operates in Malaysia and Singapore. The company was founded in 1975 and is based in Kuala Lumpur, Malaysia.
Sectors: Auto Parts, Industrial Products & Services
Code: 7132
Website: http://www.smis.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 29-Mar-2024
| Shareholder | % | Value (M) |
|---|---|---|
| Miyes Holdings Sdn Bhd | 37.19% | 9.65 |
| Lim Kong Hwee | 4.82% | 1.25 |
| Chee Sai Mun | 3.65% | 0.95 |
| Ng Wai Kee | 3.54% | 0.92 |
| Chow Kuan Fong | 3.46% | 0.9 |
| Chen, Meng-hsin | 3.25% | 0.84 |
| Yap Siew Foong | 3.0% | 0.78 |
| Phillip Securities Pte. Ltd. | 1.76% | 0.46 |
| Sak Kam Wah | 1.6% | 0.42 |
| Chua Eng Ho Wa'A @ Chua Eng Wah | 1.49% | 0.39 |
| Tan Lay Harng | 1.4% | 0.36 |
| Cham Wei Wei | 1.19% | 0.31 |
| Wijaya Syukur (M) Sdn Bhd | 0.98% | 0.25 |
| Eng Kim Lian | 0.9% | 0.23 |
| Ting Vin Soon | 0.71% | 0.18 |
| Acadian Emerging Markets Micro-Cap Equity Master Fund | 0.69% | 0.18 |
| Lim Wee Chin | 0.56% | 0.15 |
| Tan Lay Chong | 0.54% | 0.14 |
| Koay Yan Wah | 0.51% | 0.13 |
| Tan Lay Chee | 0.48% | 0.12 |
| Tan Ai Leng | 0.47% | 0.12 |
| Cham Bee Seng @ Chiam Bee Seng | 0.47% | 0.12 |
| Sii Toh Ping | 0.45% | 0.12 |
| Jis System (M) Sdn Bhd | 0.44% | 0.11 |
| Lim Chai Guan | 0.4% | 0.1 |
| Yew Tek Hoon | 0.39% | 0.1 |
| Lim Siew Lee | 0.36% | 0.09 |
| Tan Kheak Geai | 0.36% | 0.09 |
| Cham Bee Sim | 0.35% | 0.09 |