[SMI] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 46.27%
YoY- -66.0%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 199,524 167,443 151,582 144,139 142,445 153,262 163,606 14.13%
PBT 10,206 4,432 9,344 5,655 3,408 6,460 4,237 79.59%
Tax -4,098 -1,837 -3,224 -2,656 -1,494 -3,043 -2,646 33.82%
NP 6,108 2,595 6,120 2,999 1,914 3,417 1,591 144.97%
-
NP to SH 6,046 2,524 6,038 2,943 2,012 3,683 3,154 54.25%
-
Tax Rate 40.15% 41.45% 34.50% 46.97% 43.84% 47.11% 62.45% -
Total Cost 193,416 164,848 145,462 141,140 140,531 149,845 162,015 12.52%
-
Net Worth 168,811 169,322 166,181 161,290 163,461 167,488 162,713 2.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 168,811 169,322 166,181 161,290 163,461 167,488 162,713 2.48%
NOSH 168,811 169,322 166,181 166,279 163,461 165,830 164,357 1.79%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.06% 1.55% 4.04% 2.08% 1.34% 2.23% 0.97% -
ROE 3.58% 1.49% 3.63% 1.82% 1.23% 2.20% 1.94% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 118.19 98.89 91.21 86.68 87.14 92.42 99.54 12.11%
EPS 3.58 1.49 3.63 1.77 1.23 2.22 1.92 51.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 0.97 1.00 1.01 0.99 0.67%
Adjusted Per Share Value based on latest NOSH - 166,279
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 94.85 79.60 72.06 68.52 67.72 72.86 77.78 14.12%
EPS 2.87 1.20 2.87 1.40 0.96 1.75 1.50 54.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8025 0.805 0.79 0.7668 0.7771 0.7962 0.7735 2.48%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.36 0.40 0.39 0.26 0.23 0.25 0.23 -
P/RPS 0.30 0.40 0.43 0.30 0.26 0.27 0.23 19.35%
P/EPS 10.05 26.83 10.73 14.69 18.69 11.26 11.99 -11.09%
EY 9.95 3.73 9.32 6.81 5.35 8.88 8.34 12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.39 0.27 0.23 0.25 0.23 34.77%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 23/08/07 29/05/07 27/02/07 28/11/06 25/08/06 31/05/06 -
Price 0.32 0.36 0.36 0.38 0.28 0.25 0.25 -
P/RPS 0.27 0.36 0.39 0.44 0.32 0.27 0.25 5.25%
P/EPS 8.93 24.15 9.91 21.47 22.75 11.26 13.03 -22.24%
EY 11.19 4.14 10.09 4.66 4.40 8.88 7.68 28.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.36 0.39 0.28 0.25 0.25 17.87%

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