[SMI] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -63.03%
YoY- 167.76%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 127,108 128,772 125,274 109,768 176,199 193,608 215,114 -29.51%
PBT 19,119 20,224 15,446 3,308 7,642 9,988 11,642 39.06%
Tax -4,274 -4,684 -2,542 -1,548 -3,728 -5,893 -5,750 -17.89%
NP 14,845 15,540 12,904 1,760 3,914 4,094 5,892 84.84%
-
NP to SH 15,184 16,033 12,762 1,628 4,403 4,096 5,814 89.31%
-
Tax Rate 22.35% 23.16% 16.46% 46.80% 48.78% 59.00% 49.39% -
Total Cost 112,263 113,232 112,370 108,008 172,285 189,513 209,222 -33.89%
-
Net Worth 189,012 188,874 180,515 177,794 173,865 176,745 176,947 4.48%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 189,012 188,874 180,515 177,794 173,865 176,745 176,947 4.48%
NOSH 210,013 209,860 209,901 214,210 209,476 210,410 210,652 -0.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.68% 12.07% 10.30% 1.60% 2.22% 2.11% 2.74% -
ROE 8.03% 8.49% 7.07% 0.92% 2.53% 2.32% 3.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.52 61.36 59.68 51.24 84.11 92.01 102.12 -29.37%
EPS 7.23 7.64 6.08 0.76 2.10 1.95 2.76 89.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.86 0.83 0.83 0.84 0.84 4.69%
Adjusted Per Share Value based on latest NOSH - 214,210
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.43 61.22 59.56 52.18 83.77 92.04 102.27 -29.51%
EPS 7.22 7.62 6.07 0.77 2.09 1.95 2.76 89.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8986 0.8979 0.8582 0.8452 0.8266 0.8403 0.8412 4.48%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.21 0.21 0.19 0.12 0.10 0.17 0.19 -
P/RPS 0.35 0.34 0.32 0.23 0.12 0.18 0.19 50.10%
P/EPS 2.90 2.75 3.12 15.79 4.76 8.73 6.88 -43.69%
EY 34.43 36.38 32.00 6.33 21.02 11.45 14.53 77.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.22 0.14 0.12 0.20 0.23 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 29/08/08 -
Price 0.21 0.19 0.19 0.17 0.12 0.11 0.20 -
P/RPS 0.35 0.31 0.32 0.33 0.14 0.12 0.20 45.07%
P/EPS 2.90 2.49 3.12 22.37 5.71 5.65 7.25 -45.62%
EY 34.43 40.21 32.00 4.47 17.52 17.70 13.80 83.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.22 0.20 0.14 0.13 0.24 -2.78%

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