[SMI] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 130.64%
YoY- 108.11%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 185,079 209,662 232,434 248,747 243,041 227,645 182,818 0.82%
PBT 12,783 16,586 17,003 16,956 8,252 12,202 8,551 30.64%
Tax -5,681 -8,199 -6,927 -5,747 -3,392 71 -485 413.46%
NP 7,102 8,387 10,076 11,209 4,860 12,273 8,066 -8.11%
-
NP to SH 8,657 9,797 11,341 11,209 4,860 12,273 8,066 4.81%
-
Tax Rate 44.44% 49.43% 40.74% 33.89% 41.11% -0.58% 5.67% -
Total Cost 177,977 201,275 222,358 237,538 238,181 215,372 174,752 1.22%
-
Net Worth 160,000 156,230 152,942 149,194 139,762 0 155,560 1.88%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 160,000 156,230 152,942 149,194 139,762 0 155,560 1.88%
NOSH 160,000 164,453 164,454 163,949 155,291 155,495 155,560 1.88%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.84% 4.00% 4.33% 4.51% 2.00% 5.39% 4.41% -
ROE 5.41% 6.27% 7.42% 7.51% 3.48% 0.00% 5.19% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 115.67 127.49 141.34 151.72 156.51 146.40 117.52 -1.04%
EPS 5.41 5.96 6.90 6.84 3.13 7.89 5.19 2.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.95 0.93 0.91 0.90 0.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 163,949
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 88.16 99.87 110.71 118.48 115.77 108.43 87.08 0.82%
EPS 4.12 4.67 5.40 5.34 2.31 5.85 3.84 4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7621 0.7442 0.7285 0.7107 0.6657 0.00 0.741 1.88%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.25 0.25 0.26 0.30 0.34 0.33 0.32 -
P/RPS 0.22 0.20 0.18 0.20 0.22 0.23 0.27 -12.72%
P/EPS 4.62 4.20 3.77 4.39 10.86 4.18 6.17 -17.49%
EY 21.64 23.83 26.52 22.79 9.20 23.92 16.20 21.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.28 0.33 0.38 0.00 0.32 -15.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 25/08/05 30/05/05 23/02/05 23/11/04 27/08/04 -
Price 0.26 0.23 0.28 0.22 0.34 0.31 0.29 -
P/RPS 0.22 0.18 0.20 0.15 0.22 0.21 0.25 -8.14%
P/EPS 4.81 3.86 4.06 3.22 10.86 3.93 5.59 -9.50%
EY 20.81 25.90 24.63 31.08 9.20 25.46 17.88 10.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.30 0.24 0.38 0.00 0.29 -7.00%

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