[SMI] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -93.45%
YoY- -97.18%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 176,199 193,608 215,114 182,816 207,604 213,114 194,050 -6.20%
PBT 7,642 9,988 11,642 3,684 14,455 18,822 16,054 -38.89%
Tax -3,728 -5,893 -5,750 -3,028 -5,097 -5,242 -3,624 1.89%
NP 3,914 4,094 5,892 656 9,358 13,580 12,430 -53.55%
-
NP to SH 4,403 4,096 5,814 608 9,283 13,508 12,350 -49.56%
-
Tax Rate 48.78% 59.00% 49.39% 82.19% 35.26% 27.85% 22.57% -
Total Cost 172,285 189,513 209,222 182,160 198,246 199,534 181,620 -3.44%
-
Net Worth 173,865 176,745 176,947 178,057 172,025 168,933 167,927 2.33%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 173,865 176,745 176,947 178,057 172,025 168,933 167,927 2.33%
NOSH 209,476 210,410 210,652 217,142 209,787 168,933 167,927 15.80%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.22% 2.11% 2.74% 0.36% 4.51% 6.37% 6.41% -
ROE 2.53% 2.32% 3.29% 0.34% 5.40% 8.00% 7.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 84.11 92.01 102.12 84.19 98.96 126.15 115.56 -19.00%
EPS 2.10 1.95 2.76 0.28 4.42 8.00 7.36 -56.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.84 0.82 0.82 1.00 1.00 -11.63%
Adjusted Per Share Value based on latest NOSH - 217,142
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 83.77 92.04 102.27 86.91 98.70 101.32 92.25 -6.19%
EPS 2.09 1.95 2.76 0.29 4.41 6.42 5.87 -49.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8266 0.8403 0.8412 0.8465 0.8178 0.8031 0.7983 2.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.17 0.19 0.22 0.31 0.36 0.40 -
P/RPS 0.12 0.18 0.19 0.26 0.31 0.29 0.35 -50.85%
P/EPS 4.76 8.73 6.88 78.57 7.01 4.50 5.44 -8.48%
EY 21.02 11.45 14.53 1.27 14.27 22.21 18.39 9.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.20 0.23 0.27 0.38 0.36 0.40 -55.02%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 29/08/08 29/05/08 28/02/08 29/11/07 23/08/07 -
Price 0.12 0.11 0.20 0.21 0.22 0.32 0.36 -
P/RPS 0.14 0.12 0.20 0.25 0.22 0.25 0.31 -40.99%
P/EPS 5.71 5.65 7.25 75.00 4.97 4.00 4.90 10.68%
EY 17.52 17.70 13.80 1.33 20.11 24.99 20.43 -9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.13 0.24 0.26 0.27 0.32 0.36 -46.56%

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