[SMI] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 74.88%
YoY- 207.12%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 194,050 147,442 211,078 232,290 74,736 53,616 33,411 34.05%
PBT 16,054 18,504 31,148 13,650 3,640 -18,408 1,729 44.95%
Tax -3,624 -5,264 -10,844 -3,472 -326 18,408 -1,084 22.27%
NP 12,430 13,240 20,304 10,178 3,314 0 645 63.70%
-
NP to SH 12,350 13,192 23,138 10,178 3,314 -14,480 645 63.52%
-
Tax Rate 22.57% 28.45% 34.81% 25.44% 8.96% - 62.70% -
Total Cost 181,620 134,202 190,774 222,112 71,422 53,616 32,766 33.01%
-
Net Worth 167,927 167,385 152,829 155,472 145,568 146,356 177,768 -0.94%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 167,927 167,385 152,829 155,472 145,568 146,356 177,768 -0.94%
NOSH 167,927 165,728 164,332 155,472 154,859 155,698 157,317 1.09%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.41% 8.98% 9.62% 4.38% 4.43% 0.00% 1.93% -
ROE 7.35% 7.88% 15.14% 6.55% 2.28% -9.89% 0.36% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 115.56 88.97 128.45 149.41 48.26 34.44 21.24 32.60%
EPS 7.36 7.96 14.08 6.54 2.14 -9.30 0.41 61.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.93 1.00 0.94 0.94 1.13 -2.01%
Adjusted Per Share Value based on latest NOSH - 155,560
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 92.25 70.09 100.35 110.43 35.53 25.49 15.88 34.05%
EPS 5.87 6.27 11.00 4.84 1.58 -6.88 0.31 63.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7983 0.7958 0.7266 0.7391 0.692 0.6958 0.8451 -0.94%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.40 0.25 0.26 0.32 0.19 0.28 0.30 -
P/RPS 0.35 0.28 0.20 0.21 0.39 0.81 1.41 -20.71%
P/EPS 5.44 3.14 1.85 4.89 8.88 -3.01 73.17 -35.14%
EY 18.39 31.84 54.15 20.46 11.26 -33.21 1.37 54.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.25 0.28 0.32 0.20 0.30 0.27 6.76%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 25/08/06 25/08/05 27/08/04 29/08/03 30/08/02 28/08/01 -
Price 0.36 0.25 0.28 0.29 0.25 0.25 0.34 -
P/RPS 0.31 0.28 0.22 0.19 0.52 0.73 1.60 -23.92%
P/EPS 4.90 3.14 1.99 4.43 11.68 -2.69 82.93 -37.57%
EY 20.43 31.84 50.29 22.57 8.56 -37.20 1.21 60.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.30 0.29 0.27 0.27 0.30 3.08%

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