[SMI] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 7.5%
YoY- -52.57%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 128,772 125,274 109,768 176,199 193,608 215,114 182,816 -20.81%
PBT 20,224 15,446 3,308 7,642 9,988 11,642 3,684 210.87%
Tax -4,684 -2,542 -1,548 -3,728 -5,893 -5,750 -3,028 33.71%
NP 15,540 12,904 1,760 3,914 4,094 5,892 656 723.24%
-
NP to SH 16,033 12,762 1,628 4,403 4,096 5,814 608 784.18%
-
Tax Rate 23.16% 16.46% 46.80% 48.78% 59.00% 49.39% 82.19% -
Total Cost 113,232 112,370 108,008 172,285 189,513 209,222 182,160 -27.14%
-
Net Worth 188,874 180,515 177,794 173,865 176,745 176,947 178,057 4.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 188,874 180,515 177,794 173,865 176,745 176,947 178,057 4.00%
NOSH 209,860 209,901 214,210 209,476 210,410 210,652 217,142 -2.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.07% 10.30% 1.60% 2.22% 2.11% 2.74% 0.36% -
ROE 8.49% 7.07% 0.92% 2.53% 2.32% 3.29% 0.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 61.36 59.68 51.24 84.11 92.01 102.12 84.19 -18.99%
EPS 7.64 6.08 0.76 2.10 1.95 2.76 0.28 804.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.83 0.83 0.84 0.84 0.82 6.39%
Adjusted Per Share Value based on latest NOSH - 210,476
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 61.34 59.67 52.29 83.93 92.22 102.46 87.08 -20.81%
EPS 7.64 6.08 0.78 2.10 1.95 2.77 0.29 783.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.8598 0.8469 0.8282 0.8419 0.8428 0.8481 4.01%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.21 0.19 0.12 0.10 0.17 0.19 0.22 -
P/RPS 0.34 0.32 0.23 0.12 0.18 0.19 0.26 19.56%
P/EPS 2.75 3.12 15.79 4.76 8.73 6.88 78.57 -89.27%
EY 36.38 32.00 6.33 21.02 11.45 14.53 1.27 834.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.14 0.12 0.20 0.23 0.27 -10.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 29/08/08 29/05/08 -
Price 0.19 0.19 0.17 0.12 0.11 0.20 0.21 -
P/RPS 0.31 0.32 0.33 0.14 0.12 0.20 0.25 15.40%
P/EPS 2.49 3.12 22.37 5.71 5.65 7.25 75.00 -89.64%
EY 40.21 32.00 4.47 17.52 17.70 13.80 1.33 868.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.20 0.14 0.13 0.24 0.26 -13.25%

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