[SMI] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 43.33%
YoY- -42.99%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 145,996 144,139 139,268 147,442 116,224 185,079 196,113 -17.87%
PBT 24,368 5,654 12,753 18,504 9,612 12,784 25,254 -2.35%
Tax -2,712 -2,656 -3,318 -5,264 -440 -5,833 -7,021 -46.99%
NP 21,656 2,998 9,434 13,240 9,172 6,951 18,233 12.16%
-
NP to SH 21,584 2,942 9,372 13,192 9,204 8,927 18,233 11.91%
-
Tax Rate 11.13% 46.98% 26.02% 28.45% 4.58% 45.63% 27.80% -
Total Cost 124,340 141,141 129,833 134,202 107,052 178,128 177,880 -21.25%
-
Net Worth 166,181 161,452 165,778 167,385 162,713 161,274 156,144 4.24%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 166,181 161,452 165,778 167,385 162,713 161,274 156,144 4.24%
NOSH 166,181 166,445 165,778 165,728 164,357 164,566 164,362 0.73%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.83% 2.08% 6.77% 8.98% 7.89% 3.76% 9.30% -
ROE 12.99% 1.82% 5.65% 7.88% 5.66% 5.54% 11.68% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 87.85 86.60 84.01 88.97 70.71 112.46 119.32 -18.47%
EPS 12.96 1.77 5.65 7.96 5.60 5.43 11.09 10.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 1.00 1.01 0.99 0.98 0.95 3.48%
Adjusted Per Share Value based on latest NOSH - 165,830
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 69.41 68.52 66.21 70.09 55.25 87.99 93.23 -17.87%
EPS 10.26 1.40 4.46 6.27 4.38 4.24 8.67 11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.7675 0.7881 0.7958 0.7735 0.7667 0.7423 4.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.39 0.26 0.23 0.25 0.23 0.25 0.25 -
P/RPS 0.44 0.30 0.27 0.28 0.33 0.22 0.21 63.81%
P/EPS 3.00 14.71 4.07 3.14 4.11 4.61 2.25 21.16%
EY 33.30 6.80 24.58 31.84 24.35 21.70 44.37 -17.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.27 0.23 0.25 0.23 0.26 0.26 31.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 28/11/06 25/08/06 31/05/06 28/02/06 25/11/05 -
Price 0.36 0.38 0.28 0.25 0.25 0.26 0.23 -
P/RPS 0.41 0.44 0.33 0.28 0.35 0.23 0.19 67.06%
P/EPS 2.77 21.50 4.95 3.14 4.46 4.79 2.07 21.45%
EY 36.08 4.65 20.19 31.84 22.40 20.86 48.23 -17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.28 0.25 0.25 0.27 0.24 31.06%

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