[SMI] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -45.37%
YoY- -79.46%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 167,443 151,582 144,139 142,445 153,262 163,606 185,079 -6.47%
PBT 4,432 9,344 5,655 3,408 6,460 4,237 12,783 -50.74%
Tax -1,837 -3,224 -2,656 -1,494 -3,043 -2,646 -5,681 -52.98%
NP 2,595 6,120 2,999 1,914 3,417 1,591 7,102 -48.98%
-
NP to SH 2,524 6,038 2,943 2,012 3,683 3,154 8,657 -56.13%
-
Tax Rate 41.45% 34.50% 46.97% 43.84% 47.11% 62.45% 44.44% -
Total Cost 164,848 145,462 141,140 140,531 149,845 162,015 177,977 -4.99%
-
Net Worth 169,322 166,181 161,290 163,461 167,488 162,713 160,000 3.85%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 169,322 166,181 161,290 163,461 167,488 162,713 160,000 3.85%
NOSH 169,322 166,181 166,279 163,461 165,830 164,357 160,000 3.85%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.55% 4.04% 2.08% 1.34% 2.23% 0.97% 3.84% -
ROE 1.49% 3.63% 1.82% 1.23% 2.20% 1.94% 5.41% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 98.89 91.21 86.68 87.14 92.42 99.54 115.67 -9.94%
EPS 1.49 3.63 1.77 1.23 2.22 1.92 5.41 -57.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.97 1.00 1.01 0.99 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 163,461
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 79.60 72.06 68.52 67.72 72.86 77.78 87.99 -6.47%
EPS 1.20 2.87 1.40 0.96 1.75 1.50 4.12 -56.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.805 0.79 0.7668 0.7771 0.7962 0.7735 0.7606 3.86%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.40 0.39 0.26 0.23 0.25 0.23 0.25 -
P/RPS 0.40 0.43 0.30 0.26 0.27 0.23 0.22 49.13%
P/EPS 26.83 10.73 14.69 18.69 11.26 11.99 4.62 224.12%
EY 3.73 9.32 6.81 5.35 8.88 8.34 21.64 -69.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.27 0.23 0.25 0.23 0.25 36.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 29/05/07 27/02/07 28/11/06 25/08/06 31/05/06 28/02/06 -
Price 0.36 0.36 0.38 0.28 0.25 0.25 0.26 -
P/RPS 0.36 0.39 0.44 0.32 0.27 0.25 0.22 38.98%
P/EPS 24.15 9.91 21.47 22.75 11.26 13.03 4.81 194.07%
EY 4.14 10.09 4.66 4.40 8.88 7.68 20.81 -66.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.39 0.28 0.25 0.25 0.26 24.30%

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