[SMI] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.38%
YoY- 44.13%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 140,065 128,772 193,608 213,114 139,268 196,113 240,618 -8.61%
PBT -36,892 20,224 9,988 18,822 12,753 25,254 14,145 -
Tax 8,017 -4,684 -5,893 -5,242 -3,318 -7,021 -2,494 -
NP -28,874 15,540 4,094 13,580 9,434 18,233 11,650 -
-
NP to SH -29,549 16,033 4,096 13,508 9,372 18,233 11,650 -
-
Tax Rate - 23.16% 59.00% 27.85% 26.02% 27.80% 17.63% -
Total Cost 168,939 113,232 189,513 199,534 129,833 177,880 228,968 -4.93%
-
Net Worth 163,696 188,874 176,745 168,933 165,778 156,144 143,041 2.27%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 163,696 188,874 176,745 168,933 165,778 156,144 143,041 2.27%
NOSH 209,867 209,860 210,410 168,933 165,778 164,362 155,480 5.12%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -20.62% 12.07% 2.11% 6.37% 6.77% 9.30% 4.84% -
ROE -18.05% 8.49% 2.32% 8.00% 5.65% 11.68% 8.14% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 66.74 61.36 92.01 126.15 84.01 119.32 154.76 -13.07%
EPS -14.08 7.64 1.95 8.00 5.65 11.09 7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.90 0.84 1.00 1.00 0.95 0.92 -2.71%
Adjusted Per Share Value based on latest NOSH - 168,811
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 66.59 61.22 92.04 101.32 66.21 93.23 114.39 -8.61%
EPS -14.05 7.62 1.95 6.42 4.46 8.67 5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7782 0.8979 0.8403 0.8031 0.7881 0.7423 0.68 2.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.29 0.21 0.17 0.36 0.23 0.25 0.33 -
P/RPS 0.43 0.34 0.18 0.29 0.27 0.21 0.21 12.68%
P/EPS -2.06 2.75 8.73 4.50 4.07 2.25 4.40 -
EY -48.55 36.38 11.45 22.21 24.58 44.37 22.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.23 0.20 0.36 0.23 0.26 0.36 0.45%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 27/11/08 29/11/07 28/11/06 25/11/05 23/11/04 -
Price 0.34 0.19 0.11 0.32 0.28 0.23 0.31 -
P/RPS 0.51 0.31 0.12 0.25 0.33 0.19 0.20 16.87%
P/EPS -2.41 2.49 5.65 4.00 4.95 2.07 4.14 -
EY -41.41 40.21 17.70 24.99 20.19 48.23 24.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.21 0.13 0.32 0.28 0.24 0.34 4.38%

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