[SMI] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 683.91%
YoY- 119.5%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 174,212 127,108 128,772 125,274 109,768 176,199 193,608 -6.80%
PBT 11,500 19,119 20,224 15,446 3,308 7,642 9,988 9.86%
Tax -4,488 -4,274 -4,684 -2,542 -1,548 -3,728 -5,893 -16.61%
NP 7,012 14,845 15,540 12,904 1,760 3,914 4,094 43.19%
-
NP to SH 6,944 15,184 16,033 12,762 1,628 4,403 4,096 42.22%
-
Tax Rate 39.03% 22.35% 23.16% 16.46% 46.80% 48.78% 59.00% -
Total Cost 167,200 112,263 113,232 112,370 108,008 172,285 189,513 -8.01%
-
Net Worth 188,240 189,012 188,874 180,515 177,794 173,865 176,745 4.29%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 188,240 189,012 188,874 180,515 177,794 173,865 176,745 4.29%
NOSH 209,156 210,013 209,860 209,901 214,210 209,476 210,410 -0.39%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.02% 11.68% 12.07% 10.30% 1.60% 2.22% 2.11% -
ROE 3.69% 8.03% 8.49% 7.07% 0.92% 2.53% 2.32% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 83.29 60.52 61.36 59.68 51.24 84.11 92.01 -6.42%
EPS 3.32 7.23 7.64 6.08 0.76 2.10 1.95 42.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.90 0.86 0.83 0.83 0.84 4.71%
Adjusted Per Share Value based on latest NOSH - 209,614
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 82.98 60.54 61.34 59.67 52.29 83.93 92.22 -6.80%
EPS 3.31 7.23 7.64 6.08 0.78 2.10 1.95 42.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8966 0.9003 0.8997 0.8598 0.8469 0.8282 0.8419 4.28%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.22 0.21 0.21 0.19 0.12 0.10 0.17 -
P/RPS 0.26 0.35 0.34 0.32 0.23 0.12 0.18 27.80%
P/EPS 6.63 2.90 2.75 3.12 15.79 4.76 8.73 -16.77%
EY 15.09 34.43 36.38 32.00 6.33 21.02 11.45 20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.23 0.22 0.14 0.12 0.20 12.93%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 -
Price 0.19 0.21 0.19 0.19 0.17 0.12 0.11 -
P/RPS 0.23 0.35 0.31 0.32 0.33 0.14 0.12 54.36%
P/EPS 5.72 2.90 2.49 3.12 22.37 5.71 5.65 0.82%
EY 17.47 34.43 40.21 32.00 4.47 17.52 17.70 -0.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.21 0.22 0.20 0.14 0.13 37.71%

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