[SMI] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -5.3%
YoY- 244.86%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 140,065 143,502 174,212 127,108 128,772 125,274 109,768 17.62%
PBT -36,892 26,888 11,500 19,119 20,224 15,446 3,308 -
Tax 8,017 -3,876 -4,488 -4,274 -4,684 -2,542 -1,548 -
NP -28,874 23,012 7,012 14,845 15,540 12,904 1,760 -
-
NP to SH -29,549 22,042 6,944 15,184 16,033 12,762 1,628 -
-
Tax Rate - 14.42% 39.03% 22.35% 23.16% 16.46% 46.80% -
Total Cost 168,939 120,490 167,200 112,263 113,232 112,370 108,008 34.70%
-
Net Worth 163,696 197,328 188,240 189,012 188,874 180,515 177,794 -5.35%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 163,696 197,328 188,240 189,012 188,874 180,515 177,794 -5.35%
NOSH 209,867 209,923 209,156 210,013 209,860 209,901 214,210 -1.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -20.62% 16.04% 4.02% 11.68% 12.07% 10.30% 1.60% -
ROE -18.05% 11.17% 3.69% 8.03% 8.49% 7.07% 0.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.74 68.36 83.29 60.52 61.36 59.68 51.24 19.24%
EPS -14.08 10.50 3.32 7.23 7.64 6.08 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.94 0.90 0.90 0.90 0.86 0.83 -4.05%
Adjusted Per Share Value based on latest NOSH - 209,276
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.72 68.35 82.98 60.54 61.34 59.67 52.29 17.62%
EPS -14.08 10.50 3.31 7.23 7.64 6.08 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7797 0.9399 0.8966 0.9003 0.8997 0.8598 0.8469 -5.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.29 0.21 0.22 0.21 0.21 0.19 0.12 -
P/RPS 0.43 0.31 0.26 0.35 0.34 0.32 0.23 51.70%
P/EPS -2.06 2.00 6.63 2.90 2.75 3.12 15.79 -
EY -48.55 50.00 15.09 34.43 36.38 32.00 6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.22 0.24 0.23 0.23 0.22 0.14 91.04%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.34 0.22 0.19 0.21 0.19 0.19 0.17 -
P/RPS 0.51 0.32 0.23 0.35 0.31 0.32 0.33 33.63%
P/EPS -2.41 2.10 5.72 2.90 2.49 3.12 22.37 -
EY -41.41 47.73 17.47 34.43 40.21 32.00 4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.23 0.21 0.23 0.21 0.22 0.20 69.07%

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