[SMI] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -28.96%
YoY- -48.6%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 194,050 145,996 144,139 139,268 147,442 116,224 185,079 3.21%
PBT 16,054 24,368 5,654 12,753 18,504 9,612 12,784 16.44%
Tax -3,624 -2,712 -2,656 -3,318 -5,264 -440 -5,833 -27.25%
NP 12,430 21,656 2,998 9,434 13,240 9,172 6,951 47.48%
-
NP to SH 12,350 21,584 2,942 9,372 13,192 9,204 8,927 24.23%
-
Tax Rate 22.57% 11.13% 46.98% 26.02% 28.45% 4.58% 45.63% -
Total Cost 181,620 124,340 141,141 129,833 134,202 107,052 178,128 1.30%
-
Net Worth 167,927 166,181 161,452 165,778 167,385 162,713 161,274 2.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 167,927 166,181 161,452 165,778 167,385 162,713 161,274 2.73%
NOSH 167,927 166,181 166,445 165,778 165,728 164,357 164,566 1.36%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.41% 14.83% 2.08% 6.77% 8.98% 7.89% 3.76% -
ROE 7.35% 12.99% 1.82% 5.65% 7.88% 5.66% 5.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 115.56 87.85 86.60 84.01 88.97 70.71 112.46 1.83%
EPS 7.36 12.96 1.77 5.65 7.96 5.60 5.43 22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.97 1.00 1.01 0.99 0.98 1.35%
Adjusted Per Share Value based on latest NOSH - 163,461
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 92.25 69.41 68.52 66.21 70.09 55.25 87.99 3.21%
EPS 5.87 10.26 1.40 4.46 6.27 4.38 4.24 24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7983 0.79 0.7675 0.7881 0.7958 0.7735 0.7667 2.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.40 0.39 0.26 0.23 0.25 0.23 0.25 -
P/RPS 0.35 0.44 0.30 0.27 0.28 0.33 0.22 36.39%
P/EPS 5.44 3.00 14.71 4.07 3.14 4.11 4.61 11.70%
EY 18.39 33.30 6.80 24.58 31.84 24.35 21.70 -10.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.27 0.23 0.25 0.23 0.26 33.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 29/05/07 27/02/07 28/11/06 25/08/06 31/05/06 28/02/06 -
Price 0.36 0.36 0.38 0.28 0.25 0.25 0.26 -
P/RPS 0.31 0.41 0.44 0.33 0.28 0.35 0.23 22.08%
P/EPS 4.90 2.77 21.50 4.95 3.14 4.46 4.79 1.52%
EY 20.43 36.08 4.65 20.19 31.84 22.40 20.86 -1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.39 0.28 0.25 0.25 0.27 21.20%

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