[SMI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 71.7%
YoY- 695.09%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 105,539 50,529 243,041 180,464 116,145 44,823 104,041 0.95%
PBT 15,574 10,949 8,482 10,609 6,825 2,245 3,547 168.38%
Tax -5,422 -3,145 -3,471 -1,871 -1,736 -790 1,087 -
NP 10,152 7,804 5,011 8,738 5,089 1,455 4,634 68.76%
-
NP to SH 11,569 7,804 5,011 8,738 5,089 1,455 4,634 84.13%
-
Tax Rate 34.81% 28.72% 40.92% 17.64% 25.44% 35.19% -30.65% -
Total Cost 95,387 42,725 238,030 171,726 111,056 43,368 99,407 -2.71%
-
Net Worth 152,829 149,194 140,059 143,041 155,472 0 133,867 9.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 152,829 149,194 140,059 143,041 155,472 0 133,867 9.24%
NOSH 164,332 163,949 155,621 155,480 155,472 155,363 155,659 3.68%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.62% 15.44% 2.06% 4.84% 4.38% 3.25% 4.45% -
ROE 7.57% 5.23% 3.58% 6.11% 3.27% 0.00% 3.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 64.22 30.82 156.17 116.07 74.70 28.85 66.84 -2.63%
EPS 7.04 4.76 3.22 5.62 3.27 0.93 2.98 77.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.90 0.92 1.00 0.00 0.86 5.36%
Adjusted Per Share Value based on latest NOSH - 155,495
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.27 24.07 115.77 85.96 55.32 21.35 49.56 0.95%
EPS 5.51 3.72 2.39 4.16 2.42 0.69 2.21 83.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.728 0.7107 0.6671 0.6813 0.7406 0.00 0.6376 9.25%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.26 0.30 0.34 0.33 0.32 0.37 0.29 -
P/RPS 0.40 0.97 0.22 0.28 0.43 1.28 0.43 -4.71%
P/EPS 3.69 6.30 10.56 5.87 9.78 39.51 9.74 -47.67%
EY 27.08 15.87 9.47 17.03 10.23 2.53 10.27 90.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.38 0.36 0.32 0.00 0.34 -12.15%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 23/02/05 23/11/04 27/08/04 24/05/04 25/02/04 -
Price 0.28 0.22 0.34 0.31 0.29 0.32 0.31 -
P/RPS 0.44 0.71 0.22 0.27 0.39 1.11 0.46 -2.92%
P/EPS 3.98 4.62 10.56 5.52 8.86 34.17 10.41 -47.35%
EY 25.14 21.64 9.47 18.13 11.29 2.93 9.60 90.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.38 0.34 0.29 0.00 0.36 -11.45%

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