[SMI] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 43.33%
YoY- -42.99%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 125,274 215,114 194,050 147,442 211,078 232,290 74,736 8.98%
PBT 15,446 11,642 16,054 18,504 31,148 13,650 3,640 27.21%
Tax -2,542 -5,750 -3,624 -5,264 -10,844 -3,472 -326 40.77%
NP 12,904 5,892 12,430 13,240 20,304 10,178 3,314 25.40%
-
NP to SH 12,762 5,814 12,350 13,192 23,138 10,178 3,314 25.17%
-
Tax Rate 16.46% 49.39% 22.57% 28.45% 34.81% 25.44% 8.96% -
Total Cost 112,370 209,222 181,620 134,202 190,774 222,112 71,422 7.83%
-
Net Worth 180,515 176,947 167,927 167,385 152,829 155,472 145,568 3.64%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 180,515 176,947 167,927 167,385 152,829 155,472 145,568 3.64%
NOSH 209,901 210,652 167,927 165,728 164,332 155,472 154,859 5.19%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.30% 2.74% 6.41% 8.98% 9.62% 4.38% 4.43% -
ROE 7.07% 3.29% 7.35% 7.88% 15.14% 6.55% 2.28% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 59.68 102.12 115.56 88.97 128.45 149.41 48.26 3.59%
EPS 6.08 2.76 7.36 7.96 14.08 6.54 2.14 18.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 1.00 1.01 0.93 1.00 0.94 -1.47%
Adjusted Per Share Value based on latest NOSH - 165,830
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 59.56 102.27 92.25 70.09 100.35 110.43 35.53 8.98%
EPS 6.07 2.76 5.87 6.27 11.00 4.84 1.58 25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8582 0.8412 0.7983 0.7958 0.7266 0.7391 0.692 3.64%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.19 0.19 0.40 0.25 0.26 0.32 0.19 -
P/RPS 0.32 0.19 0.35 0.28 0.20 0.21 0.39 -3.24%
P/EPS 3.12 6.88 5.44 3.14 1.85 4.89 8.88 -15.98%
EY 32.00 14.53 18.39 31.84 54.15 20.46 11.26 18.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.40 0.25 0.28 0.32 0.20 1.59%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 23/08/07 25/08/06 25/08/05 27/08/04 29/08/03 -
Price 0.19 0.20 0.36 0.25 0.28 0.29 0.25 -
P/RPS 0.32 0.20 0.31 0.28 0.22 0.19 0.52 -7.76%
P/EPS 3.12 7.25 4.90 3.14 1.99 4.43 11.68 -19.73%
EY 32.00 13.80 20.43 31.84 50.29 22.57 8.56 24.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.36 0.25 0.30 0.29 0.27 -3.35%

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