[SMI] QoQ Cumulative 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- -90.76%
YoY- 167.76%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative 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 96,579 62,637 27,442 176,199 145,206 107,557 11.74%
PBT 19,119 15,168 7,723 827 7,642 7,491 5,821 120.48%
Tax -4,274 -3,513 -1,271 -387 -3,728 -4,420 -2,875 30.16%
NP 14,845 11,655 6,452 440 3,914 3,071 2,946 193.05%
-
NP to SH 15,184 12,025 6,381 407 4,403 3,072 2,907 200.13%
-
Tax Rate 22.35% 23.16% 16.46% 46.80% 48.78% 59.00% 49.39% -
Total Cost 112,263 84,924 56,185 27,002 172,285 142,135 104,611 4.80%
-
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% 6.37% 3.53% 0.23% 2.53% 1.74% 1.64% -
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 46.02 29.84 12.81 84.11 69.01 51.06 11.96%
EPS 7.23 5.73 3.04 0.19 2.10 1.46 1.38 200.74%
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 60.54 46.00 29.84 13.07 83.93 69.17 51.23 11.74%
EPS 7.23 5.73 3.04 0.19 2.10 1.46 1.38 200.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9003 0.8997 0.8598 0.8469 0.8282 0.8419 0.8428 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 0.46 0.64 0.94 0.12 0.25 0.37 -3.62%
P/EPS 2.90 3.66 6.25 63.16 4.76 11.64 13.77 -64.50%
EY 34.43 27.29 16.00 1.58 21.02 8.59 7.26 181.47%
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 0.41 0.64 1.33 0.14 0.16 0.39 -6.94%
P/EPS 2.90 3.32 6.25 89.47 5.71 7.53 14.49 -65.68%
EY 34.43 30.16 16.00 1.12 17.52 13.27 6.90 191.15%
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