[SMI] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 55.74%
YoY- 436.36%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 185,079 147,085 105,539 50,529 243,041 180,464 116,145 36.31%
PBT 12,784 18,941 15,574 10,949 8,482 10,609 6,825 51.77%
Tax -5,833 -5,266 -5,422 -3,145 -3,471 -1,871 -1,736 123.83%
NP 6,951 13,675 10,152 7,804 5,011 8,738 5,089 23.03%
-
NP to SH 8,927 13,675 11,569 7,804 5,011 8,738 5,089 45.30%
-
Tax Rate 45.63% 27.80% 34.81% 28.72% 40.92% 17.64% 25.44% -
Total Cost 178,128 133,410 95,387 42,725 238,030 171,726 111,056 36.90%
-
Net Worth 161,274 156,144 152,829 149,194 140,059 143,041 155,472 2.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 161,274 156,144 152,829 149,194 140,059 143,041 155,472 2.46%
NOSH 164,566 164,362 164,332 163,949 155,621 155,480 155,472 3.85%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.76% 9.30% 9.62% 15.44% 2.06% 4.84% 4.38% -
ROE 5.54% 8.76% 7.57% 5.23% 3.58% 6.11% 3.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 112.46 89.49 64.22 30.82 156.17 116.07 74.70 31.25%
EPS 5.43 8.32 7.04 4.76 3.22 5.62 3.27 40.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.93 0.91 0.90 0.92 1.00 -1.33%
Adjusted Per Share Value based on latest NOSH - 163,949
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 87.99 69.92 50.17 24.02 115.54 85.79 55.22 36.30%
EPS 4.24 6.50 5.50 3.71 2.38 4.15 2.42 45.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7667 0.7423 0.7266 0.7093 0.6658 0.68 0.7391 2.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.25 0.25 0.26 0.30 0.34 0.33 0.32 -
P/RPS 0.22 0.28 0.40 0.97 0.22 0.28 0.43 -35.95%
P/EPS 4.61 3.00 3.69 6.30 10.56 5.87 9.78 -39.34%
EY 21.70 33.28 27.08 15.87 9.47 17.03 10.23 64.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.28 0.33 0.38 0.36 0.32 -12.89%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 25/08/05 30/05/05 23/02/05 23/11/04 27/08/04 -
Price 0.26 0.23 0.28 0.22 0.34 0.31 0.29 -
P/RPS 0.23 0.26 0.44 0.71 0.22 0.27 0.39 -29.60%
P/EPS 4.79 2.76 3.98 4.62 10.56 5.52 8.86 -33.56%
EY 20.86 36.17 25.14 21.64 9.47 18.13 11.29 50.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.30 0.24 0.38 0.34 0.29 -4.63%

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