[SMI] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 105.16%
YoY- 91.44%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 207,604 199,524 167,443 151,582 144,139 142,445 153,262 22.35%
PBT 14,455 10,206 4,432 9,344 5,655 3,408 6,460 70.82%
Tax -5,096 -4,098 -1,837 -3,224 -2,656 -1,494 -3,043 40.88%
NP 9,359 6,108 2,595 6,120 2,999 1,914 3,417 95.40%
-
NP to SH 9,285 6,046 2,524 6,038 2,943 2,012 3,683 84.92%
-
Tax Rate 35.25% 40.15% 41.45% 34.50% 46.97% 43.84% 47.11% -
Total Cost 198,245 193,416 164,848 145,462 141,140 140,531 149,845 20.45%
-
Net Worth 170,605 168,811 169,322 166,181 161,290 163,461 167,488 1.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 170,605 168,811 169,322 166,181 161,290 163,461 167,488 1.23%
NOSH 208,055 168,811 169,322 166,181 166,279 163,461 165,830 16.27%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.51% 3.06% 1.55% 4.04% 2.08% 1.34% 2.23% -
ROE 5.44% 3.58% 1.49% 3.63% 1.82% 1.23% 2.20% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 99.78 118.19 98.89 91.21 86.68 87.14 92.42 5.22%
EPS 4.46 3.58 1.49 3.63 1.77 1.23 2.22 59.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.00 1.00 1.00 0.97 1.00 1.01 -12.93%
Adjusted Per Share Value based on latest NOSH - 166,181
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 98.89 95.04 79.76 72.20 68.66 67.85 73.00 22.36%
EPS 4.42 2.88 1.20 2.88 1.40 0.96 1.75 85.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8126 0.8041 0.8065 0.7916 0.7683 0.7786 0.7978 1.22%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.36 0.40 0.39 0.26 0.23 0.25 -
P/RPS 0.31 0.30 0.40 0.43 0.30 0.26 0.27 9.61%
P/EPS 6.95 10.05 26.83 10.73 14.69 18.69 11.26 -27.44%
EY 14.40 9.95 3.73 9.32 6.81 5.35 8.88 37.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.40 0.39 0.27 0.23 0.25 32.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 23/08/07 29/05/07 27/02/07 28/11/06 25/08/06 -
Price 0.22 0.32 0.36 0.36 0.38 0.28 0.25 -
P/RPS 0.22 0.27 0.36 0.39 0.44 0.32 0.27 -12.72%
P/EPS 4.93 8.93 24.15 9.91 21.47 22.75 11.26 -42.25%
EY 20.29 11.19 4.14 10.09 4.66 4.40 8.88 73.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.36 0.36 0.39 0.28 0.25 5.24%

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