[SMI] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -31.28%
YoY- 215.53%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 193,608 215,114 182,816 207,604 213,114 194,050 145,996 20.64%
PBT 9,988 11,642 3,684 14,455 18,822 16,054 24,368 -44.73%
Tax -5,893 -5,750 -3,028 -5,097 -5,242 -3,624 -2,712 67.52%
NP 4,094 5,892 656 9,358 13,580 12,430 21,656 -66.96%
-
NP to SH 4,096 5,814 608 9,283 13,508 12,350 21,584 -66.87%
-
Tax Rate 59.00% 49.39% 82.19% 35.26% 27.85% 22.57% 11.13% -
Total Cost 189,513 209,222 182,160 198,246 199,534 181,620 124,340 32.33%
-
Net Worth 176,745 176,947 178,057 172,025 168,933 167,927 166,181 4.18%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 176,745 176,947 178,057 172,025 168,933 167,927 166,181 4.18%
NOSH 210,410 210,652 217,142 209,787 168,933 167,927 166,181 16.98%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.11% 2.74% 0.36% 4.51% 6.37% 6.41% 14.83% -
ROE 2.32% 3.29% 0.34% 5.40% 8.00% 7.35% 12.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 92.01 102.12 84.19 98.96 126.15 115.56 87.85 3.12%
EPS 1.95 2.76 0.28 4.42 8.00 7.36 12.96 -71.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.82 0.82 1.00 1.00 1.00 -10.94%
Adjusted Per Share Value based on latest NOSH - 208,055
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 92.04 102.27 86.91 98.70 101.32 92.25 69.41 20.63%
EPS 1.95 2.76 0.29 4.41 6.42 5.87 10.26 -66.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8403 0.8412 0.8465 0.8178 0.8031 0.7983 0.79 4.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.17 0.19 0.22 0.31 0.36 0.40 0.39 -
P/RPS 0.18 0.19 0.26 0.31 0.29 0.35 0.44 -44.80%
P/EPS 8.73 6.88 78.57 7.01 4.50 5.44 3.00 103.43%
EY 11.45 14.53 1.27 14.27 22.21 18.39 33.30 -50.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.27 0.38 0.36 0.40 0.39 -35.85%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 28/02/08 29/11/07 23/08/07 29/05/07 -
Price 0.11 0.20 0.21 0.22 0.32 0.36 0.36 -
P/RPS 0.12 0.20 0.25 0.22 0.25 0.31 0.41 -55.81%
P/EPS 5.65 7.25 75.00 4.97 4.00 4.90 2.77 60.62%
EY 17.70 13.80 1.33 20.11 24.99 20.43 36.08 -37.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.24 0.26 0.27 0.32 0.36 0.36 -49.19%

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