[SMI] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -56.99%
YoY- 8.14%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 207,604 144,139 185,079 243,041 104,041 67,232 65,302 21.24%
PBT 14,455 5,654 12,784 8,482 3,547 -72,587 -19,030 -
Tax -5,097 -2,656 -5,833 -3,471 1,087 1,735 19,030 -
NP 9,358 2,998 6,951 5,011 4,634 -70,852 0 -
-
NP to SH 9,283 2,942 8,927 5,011 4,634 -70,852 -19,514 -
-
Tax Rate 35.26% 46.98% 45.63% 40.92% -30.65% - - -
Total Cost 198,246 141,141 178,128 238,030 99,407 138,084 65,302 20.32%
-
Net Worth 172,025 161,452 161,274 140,059 133,867 143,144 155,614 1.68%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 172,025 161,452 161,274 140,059 133,867 143,144 155,614 1.68%
NOSH 209,787 166,445 164,566 155,621 155,659 155,592 155,614 5.10%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.51% 2.08% 3.76% 2.06% 4.45% -105.38% 0.00% -
ROE 5.40% 1.82% 5.54% 3.58% 3.46% -49.50% -12.54% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 98.96 86.60 112.46 156.17 66.84 43.21 41.96 15.36%
EPS 4.42 1.77 5.43 3.22 2.98 -45.54 -12.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.97 0.98 0.90 0.86 0.92 1.00 -3.25%
Adjusted Per Share Value based on latest NOSH - 155,291
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 98.70 68.52 87.99 115.54 49.46 31.96 31.04 21.25%
EPS 4.41 1.40 4.24 2.38 2.20 -33.68 -9.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8178 0.7675 0.7667 0.6658 0.6364 0.6805 0.7398 1.68%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.31 0.26 0.25 0.34 0.29 0.27 0.32 -
P/RPS 0.31 0.30 0.22 0.22 0.43 0.62 0.76 -13.87%
P/EPS 7.01 14.71 4.61 10.56 9.74 -0.59 -2.55 -
EY 14.27 6.80 21.70 9.47 10.27 -168.66 -39.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.27 0.26 0.38 0.34 0.29 0.32 2.90%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 23/02/05 25/02/04 28/02/03 28/02/02 -
Price 0.22 0.38 0.26 0.34 0.31 0.20 0.29 -
P/RPS 0.22 0.44 0.23 0.22 0.46 0.46 0.69 -17.33%
P/EPS 4.97 21.50 4.79 10.56 10.41 -0.44 -2.31 -
EY 20.11 4.65 20.86 9.47 9.60 -227.68 -43.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.27 0.38 0.36 0.22 0.29 -1.18%

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