[SMI] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 25.59%
YoY- 106.97%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 243,041 240,618 232,290 179,292 104,041 75,813 74,736 118.71%
PBT 8,482 14,145 13,650 8,980 3,547 2,602 3,640 75.31%
Tax -3,471 -2,494 -3,472 -3,160 1,087 -1,137 -326 380.52%
NP 5,011 11,650 10,178 5,820 4,634 1,465 3,314 31.57%
-
NP to SH 5,011 11,650 10,178 5,820 4,634 1,465 3,314 31.57%
-
Tax Rate 40.92% 17.63% 25.44% 35.19% -30.65% 43.70% 8.96% -
Total Cost 238,030 228,968 222,112 173,472 99,407 74,348 71,422 122.30%
-
Net Worth 140,059 143,041 155,472 0 133,867 145,501 145,568 -2.52%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 140,059 143,041 155,472 0 133,867 145,501 145,568 -2.52%
NOSH 155,621 155,480 155,472 155,363 155,659 154,788 154,859 0.32%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.06% 4.84% 4.38% 3.25% 4.45% 1.93% 4.43% -
ROE 3.58% 8.14% 6.55% 0.00% 3.46% 1.01% 2.28% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 156.17 154.76 149.41 115.40 66.84 48.98 48.26 118.00%
EPS 3.22 7.49 6.54 3.72 2.98 0.95 2.14 31.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.92 1.00 0.00 0.86 0.94 0.94 -2.84%
Adjusted Per Share Value based on latest NOSH - 155,363
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 115.77 114.61 110.65 85.40 49.56 36.11 35.60 118.71%
EPS 2.39 5.55 4.85 2.77 2.21 0.70 1.58 31.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6671 0.6813 0.7406 0.00 0.6376 0.6931 0.6934 -2.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.34 0.33 0.32 0.37 0.29 0.25 0.19 -
P/RPS 0.22 0.21 0.21 0.32 0.43 0.51 0.39 -31.61%
P/EPS 10.56 4.40 4.89 9.88 9.74 26.41 8.88 12.18%
EY 9.47 22.71 20.46 10.12 10.27 3.79 11.26 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.32 0.00 0.34 0.27 0.20 53.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 23/11/04 27/08/04 24/05/04 25/02/04 19/11/03 29/08/03 -
Price 0.34 0.31 0.29 0.32 0.31 0.26 0.25 -
P/RPS 0.22 0.20 0.19 0.28 0.46 0.53 0.52 -43.49%
P/EPS 10.56 4.14 4.43 8.54 10.41 27.46 11.68 -6.47%
EY 9.47 24.17 22.57 11.71 9.60 3.64 8.56 6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.29 0.00 0.36 0.28 0.27 25.45%

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