[SMI] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -51.04%
YoY- 78.15%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 176,199 207,604 144,139 185,079 243,041 104,041 67,232 17.40%
PBT 7,642 14,455 5,654 12,784 8,482 3,547 -72,587 -
Tax -3,728 -5,097 -2,656 -5,833 -3,471 1,087 1,735 -
NP 3,914 9,358 2,998 6,951 5,011 4,634 -70,852 -
-
NP to SH 4,403 9,283 2,942 8,927 5,011 4,634 -70,852 -
-
Tax Rate 48.78% 35.26% 46.98% 45.63% 40.92% -30.65% - -
Total Cost 172,285 198,246 141,141 178,128 238,030 99,407 138,084 3.75%
-
Net Worth 173,865 172,025 161,452 161,274 140,059 133,867 143,144 3.29%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 173,865 172,025 161,452 161,274 140,059 133,867 143,144 3.29%
NOSH 209,476 209,787 166,445 164,566 155,621 155,659 155,592 5.07%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.22% 4.51% 2.08% 3.76% 2.06% 4.45% -105.38% -
ROE 2.53% 5.40% 1.82% 5.54% 3.58% 3.46% -49.50% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 84.11 98.96 86.60 112.46 156.17 66.84 43.21 11.72%
EPS 2.10 4.42 1.77 5.43 3.22 2.98 -45.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.97 0.98 0.90 0.86 0.92 -1.69%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 83.93 98.89 68.66 88.16 115.77 49.56 32.02 17.40%
EPS 2.10 4.42 1.40 4.25 2.39 2.21 -33.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8282 0.8194 0.769 0.7682 0.6671 0.6376 0.6818 3.29%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.10 0.31 0.26 0.25 0.34 0.29 0.27 -
P/RPS 0.12 0.31 0.30 0.22 0.22 0.43 0.62 -23.92%
P/EPS 4.76 7.01 14.71 4.61 10.56 9.74 -0.59 -
EY 21.02 14.27 6.80 21.70 9.47 10.27 -168.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.38 0.27 0.26 0.38 0.34 0.29 -13.66%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 28/02/06 23/02/05 25/02/04 28/02/03 -
Price 0.12 0.22 0.38 0.26 0.34 0.31 0.20 -
P/RPS 0.14 0.22 0.44 0.23 0.22 0.46 0.46 -17.96%
P/EPS 5.71 4.97 21.50 4.79 10.56 10.41 -0.44 -
EY 17.52 20.11 4.65 20.86 9.47 9.60 -227.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.27 0.39 0.27 0.38 0.36 0.22 -7.24%

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