[SMI] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -13.61%
YoY- -20.17%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 153,262 163,606 185,079 209,662 232,434 248,747 243,041 -26.52%
PBT 6,460 4,237 12,783 16,586 17,003 16,956 8,252 -15.09%
Tax -3,043 -2,646 -5,681 -8,199 -6,927 -5,747 -3,392 -7.00%
NP 3,417 1,591 7,102 8,387 10,076 11,209 4,860 -20.98%
-
NP to SH 3,683 3,154 8,657 9,797 11,341 11,209 4,860 -16.92%
-
Tax Rate 47.11% 62.45% 44.44% 49.43% 40.74% 33.89% 41.11% -
Total Cost 149,845 162,015 177,977 201,275 222,358 237,538 238,181 -26.64%
-
Net Worth 167,488 162,713 160,000 156,230 152,942 149,194 139,762 12.86%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 167,488 162,713 160,000 156,230 152,942 149,194 139,762 12.86%
NOSH 165,830 164,357 160,000 164,453 164,454 163,949 155,291 4.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.23% 0.97% 3.84% 4.00% 4.33% 4.51% 2.00% -
ROE 2.20% 1.94% 5.41% 6.27% 7.42% 7.51% 3.48% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 92.42 99.54 115.67 127.49 141.34 151.72 156.51 -29.68%
EPS 2.22 1.92 5.41 5.96 6.90 6.84 3.13 -20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 1.00 0.95 0.93 0.91 0.90 8.01%
Adjusted Per Share Value based on latest NOSH - 164,453
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 73.00 77.93 88.16 99.87 110.71 118.48 115.77 -26.52%
EPS 1.75 1.50 4.12 4.67 5.40 5.34 2.31 -16.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7978 0.775 0.7621 0.7442 0.7285 0.7107 0.6657 12.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.25 0.23 0.25 0.25 0.26 0.30 0.34 -
P/RPS 0.27 0.23 0.22 0.20 0.18 0.20 0.22 14.67%
P/EPS 11.26 11.99 4.62 4.20 3.77 4.39 10.86 2.44%
EY 8.88 8.34 21.64 23.83 26.52 22.79 9.20 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.25 0.26 0.28 0.33 0.38 -24.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 31/05/06 28/02/06 25/11/05 25/08/05 30/05/05 23/02/05 -
Price 0.25 0.25 0.26 0.23 0.28 0.22 0.34 -
P/RPS 0.27 0.25 0.22 0.18 0.20 0.15 0.22 14.67%
P/EPS 11.26 13.03 4.81 3.86 4.06 3.22 10.86 2.44%
EY 8.88 7.68 20.81 25.90 24.63 31.08 9.20 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.26 0.24 0.30 0.24 0.38 -24.41%

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