[SMI] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1367.81%
YoY- 116.84%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 43,553 30,529 33,942 35,196 27,442 30,993 37,649 10.20%
PBT 2,875 3,952 7,444 6,898 827 151 1,670 43.68%
Tax -1,122 -762 -2,242 -885 -387 692 -1,545 -19.22%
NP 1,753 3,190 5,202 6,013 440 843 125 482.47%
-
NP to SH 1,736 3,159 5,644 5,974 407 1,332 165 380.83%
-
Tax Rate 39.03% 19.28% 30.12% 12.83% 46.80% -458.28% 92.51% -
Total Cost 41,800 27,339 28,740 29,183 27,002 30,150 37,524 7.46%
-
Net Worth 188,240 188,348 188,866 180,268 177,794 174,695 173,249 5.69%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 188,240 188,348 188,866 180,268 177,794 174,695 173,249 5.69%
NOSH 209,156 209,276 209,851 209,614 214,210 210,476 206,250 0.93%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.02% 10.45% 15.33% 17.08% 1.60% 2.72% 0.33% -
ROE 0.92% 1.68% 2.99% 3.31% 0.23% 0.76% 0.10% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.82 14.59 16.17 16.79 12.81 14.73 18.25 9.18%
EPS 0.83 1.50 2.69 2.85 0.19 0.63 0.08 376.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.90 0.86 0.83 0.83 0.84 4.71%
Adjusted Per Share Value based on latest NOSH - 209,614
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.71 14.51 16.14 16.73 13.05 14.73 17.90 10.21%
EPS 0.83 1.50 2.68 2.84 0.19 0.63 0.08 376.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8949 0.8954 0.8979 0.857 0.8452 0.8305 0.8236 5.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.22 0.21 0.21 0.19 0.12 0.10 0.17 -
P/RPS 1.06 1.44 1.30 1.13 0.94 0.68 0.93 9.12%
P/EPS 26.51 13.91 7.81 6.67 63.16 15.80 212.50 -75.06%
EY 3.77 7.19 12.81 15.00 1.58 6.33 0.47 301.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.23 0.22 0.14 0.12 0.20 12.93%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 -
Price 0.19 0.21 0.19 0.19 0.17 0.12 0.11 -
P/RPS 0.91 1.44 1.17 1.13 1.33 0.81 0.60 32.03%
P/EPS 22.89 13.91 7.06 6.67 89.47 18.96 137.50 -69.77%
EY 4.37 7.19 14.16 15.00 1.12 5.27 0.73 230.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.21 0.22 0.20 0.14 0.13 37.71%

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