[SMI] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 707.27%
YoY- 257.08%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 33,942 35,196 27,442 30,993 37,649 61,852 45,704 -17.97%
PBT 7,444 6,898 827 151 1,670 4,900 921 302.23%
Tax -2,242 -885 -387 692 -1,545 -2,118 -757 106.09%
NP 5,202 6,013 440 843 125 2,782 164 899.93%
-
NP to SH 5,644 5,974 407 1,332 165 2,755 152 1010.55%
-
Tax Rate 30.12% 12.83% 46.80% -458.28% 92.51% 43.22% 82.19% -
Total Cost 28,740 29,183 27,002 30,150 37,524 59,070 45,540 -26.40%
-
Net Worth 188,866 180,268 177,794 174,695 173,249 176,656 178,057 4.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 188,866 180,268 177,794 174,695 173,249 176,656 178,057 4.00%
NOSH 209,851 209,614 214,210 210,476 206,250 210,305 217,142 -2.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.33% 17.08% 1.60% 2.72% 0.33% 4.50% 0.36% -
ROE 2.99% 3.31% 0.23% 0.76% 0.10% 1.56% 0.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.17 16.79 12.81 14.73 18.25 29.41 21.05 -16.11%
EPS 2.69 2.85 0.19 0.63 0.08 1.31 0.07 1036.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.83 0.83 0.84 0.84 0.82 6.39%
Adjusted Per Share Value based on latest NOSH - 210,476
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.14 16.73 13.05 14.73 17.90 29.40 21.73 -17.96%
EPS 2.68 2.84 0.19 0.63 0.08 1.31 0.07 1033.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8979 0.857 0.8452 0.8305 0.8236 0.8398 0.8465 4.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.21 0.19 0.12 0.10 0.17 0.19 0.22 -
P/RPS 1.30 1.13 0.94 0.68 0.93 0.65 1.05 15.28%
P/EPS 7.81 6.67 63.16 15.80 212.50 14.50 314.29 -91.46%
EY 12.81 15.00 1.58 6.33 0.47 6.89 0.32 1067.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.14 0.12 0.20 0.23 0.27 -10.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 29/08/08 29/05/08 -
Price 0.19 0.19 0.17 0.12 0.11 0.20 0.21 -
P/RPS 1.17 1.13 1.33 0.81 0.60 0.68 1.00 11.02%
P/EPS 7.06 6.67 89.47 18.96 137.50 15.27 300.00 -91.76%
EY 14.16 15.00 1.12 5.27 0.73 6.55 0.33 1122.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.20 0.14 0.13 0.24 0.26 -13.25%

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