[SMI] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 14.47%
YoY- 695.09%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 213,114 139,268 196,113 240,618 75,813 65,812 63,502 22.34%
PBT 18,822 12,753 25,254 14,145 2,602 -15,688 1,901 46.51%
Tax -5,242 -3,318 -7,021 -2,494 -1,137 1,221 -1,401 24.58%
NP 13,580 9,434 18,233 11,650 1,465 -14,466 500 73.33%
-
NP to SH 13,508 9,372 18,233 11,650 1,465 -14,466 500 73.17%
-
Tax Rate 27.85% 26.02% 27.80% 17.63% 43.70% - 73.70% -
Total Cost 199,534 129,833 177,880 228,968 74,348 80,278 63,002 21.17%
-
Net Worth 168,933 165,778 156,144 143,041 145,501 141,657 175,000 -0.58%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 168,933 165,778 156,144 143,041 145,501 141,657 175,000 -0.58%
NOSH 168,933 165,778 164,362 155,480 154,788 155,667 156,250 1.30%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.37% 6.77% 9.30% 4.84% 1.93% -21.98% 0.79% -
ROE 8.00% 5.65% 11.68% 8.14% 1.01% -10.21% 0.29% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 126.15 84.01 119.32 154.76 48.98 42.28 40.64 20.76%
EPS 8.00 5.65 11.09 7.49 0.95 -9.29 0.32 70.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.95 0.92 0.94 0.91 1.12 -1.87%
Adjusted Per Share Value based on latest NOSH - 155,495
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 101.32 66.21 93.23 114.39 36.04 31.29 30.19 22.34%
EPS 6.42 4.46 8.67 5.54 0.70 -6.88 0.24 72.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8031 0.7881 0.7423 0.68 0.6917 0.6734 0.832 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.36 0.23 0.25 0.33 0.25 0.22 0.25 -
P/RPS 0.29 0.27 0.21 0.21 0.51 0.52 0.62 -11.88%
P/EPS 4.50 4.07 2.25 4.40 26.41 -2.37 78.13 -37.84%
EY 22.21 24.58 44.37 22.71 3.79 -42.24 1.28 60.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.26 0.36 0.27 0.24 0.22 8.55%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 25/11/05 23/11/04 19/11/03 29/11/02 27/11/01 -
Price 0.32 0.28 0.23 0.31 0.26 0.20 0.34 -
P/RPS 0.25 0.33 0.19 0.20 0.53 0.47 0.84 -18.28%
P/EPS 4.00 4.95 2.07 4.14 27.46 -2.15 106.25 -42.09%
EY 24.99 20.19 48.23 24.17 3.64 -46.47 0.94 72.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.24 0.34 0.28 0.22 0.30 1.08%

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