[SMI] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 14.47%
YoY- 695.09%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 211,078 202,116 243,041 240,618 232,290 179,292 104,041 60.32%
PBT 31,148 43,796 8,482 14,145 13,650 8,980 3,547 326.20%
Tax -10,844 -12,580 -3,471 -2,494 -3,472 -3,160 1,087 -
NP 20,304 31,216 5,011 11,650 10,178 5,820 4,634 168.00%
-
NP to SH 23,138 31,216 5,011 11,650 10,178 5,820 4,634 192.41%
-
Tax Rate 34.81% 28.72% 40.92% 17.63% 25.44% 35.19% -30.65% -
Total Cost 190,774 170,900 238,030 228,968 222,112 173,472 99,407 54.49%
-
Net Worth 152,829 149,194 140,059 143,041 155,472 0 133,867 9.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 152,829 149,194 140,059 143,041 155,472 0 133,867 9.24%
NOSH 164,332 163,949 155,621 155,480 155,472 155,363 155,659 3.68%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.62% 15.44% 2.06% 4.84% 4.38% 3.25% 4.45% -
ROE 15.14% 20.92% 3.58% 8.14% 6.55% 0.00% 3.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 128.45 123.28 156.17 154.76 149.41 115.40 66.84 54.63%
EPS 14.08 19.04 3.22 7.49 6.54 3.72 2.98 181.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.90 0.92 1.00 0.00 0.86 5.36%
Adjusted Per Share Value based on latest NOSH - 155,495
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 100.35 96.09 115.54 114.39 110.43 85.24 49.46 60.33%
EPS 11.00 14.84 2.38 5.54 4.84 2.77 2.20 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7266 0.7093 0.6658 0.68 0.7391 0.00 0.6364 9.24%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.26 0.30 0.34 0.33 0.32 0.37 0.29 -
P/RPS 0.20 0.24 0.22 0.21 0.21 0.32 0.43 -39.99%
P/EPS 1.85 1.58 10.56 4.40 4.89 9.88 9.74 -66.99%
EY 54.15 63.47 9.47 22.71 20.46 10.12 10.27 203.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.38 0.36 0.32 0.00 0.34 -12.15%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 23/02/05 23/11/04 27/08/04 24/05/04 25/02/04 -
Price 0.28 0.22 0.34 0.31 0.29 0.32 0.31 -
P/RPS 0.22 0.18 0.22 0.20 0.19 0.28 0.46 -38.87%
P/EPS 1.99 1.16 10.56 4.14 4.43 8.54 10.41 -66.84%
EY 50.29 86.55 9.47 24.17 22.57 11.71 9.60 201.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.38 0.34 0.29 0.00 0.36 -11.45%

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