[SMI] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -68.61%
YoY- -67.04%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 127,108 176,199 207,604 144,139 185,079 243,041 104,041 3.39%
PBT 19,119 7,642 14,455 5,654 12,784 8,482 3,547 32.38%
Tax -4,274 -3,728 -5,097 -2,656 -5,833 -3,471 1,087 -
NP 14,845 3,914 9,358 2,998 6,951 5,011 4,634 21.39%
-
NP to SH 15,184 4,403 9,283 2,942 8,927 5,011 4,634 21.85%
-
Tax Rate 22.35% 48.78% 35.26% 46.98% 45.63% 40.92% -30.65% -
Total Cost 112,263 172,285 198,246 141,141 178,128 238,030 99,407 2.04%
-
Net Worth 189,012 173,865 172,025 161,452 161,274 140,059 133,867 5.91%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 189,012 173,865 172,025 161,452 161,274 140,059 133,867 5.91%
NOSH 210,013 209,476 209,787 166,445 164,566 155,621 155,659 5.11%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.68% 2.22% 4.51% 2.08% 3.76% 2.06% 4.45% -
ROE 8.03% 2.53% 5.40% 1.82% 5.54% 3.58% 3.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 60.52 84.11 98.96 86.60 112.46 156.17 66.84 -1.64%
EPS 7.23 2.10 4.42 1.77 5.43 3.22 2.98 15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.83 0.82 0.97 0.98 0.90 0.86 0.75%
Adjusted Per Share Value based on latest NOSH - 166,279
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 60.43 83.77 98.70 68.52 87.99 115.54 49.46 3.39%
EPS 7.22 2.09 4.41 1.40 4.24 2.38 2.20 21.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8986 0.8266 0.8178 0.7675 0.7667 0.6658 0.6364 5.91%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.21 0.10 0.31 0.26 0.25 0.34 0.29 -
P/RPS 0.35 0.12 0.31 0.30 0.22 0.22 0.43 -3.36%
P/EPS 2.90 4.76 7.01 14.71 4.61 10.56 9.74 -18.26%
EY 34.43 21.02 14.27 6.80 21.70 9.47 10.27 22.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.12 0.38 0.27 0.26 0.38 0.34 -6.30%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 28/02/08 27/02/07 28/02/06 23/02/05 25/02/04 -
Price 0.21 0.12 0.22 0.38 0.26 0.34 0.31 -
P/RPS 0.35 0.14 0.22 0.44 0.23 0.22 0.46 -4.44%
P/EPS 2.90 5.71 4.97 21.50 4.79 10.56 10.41 -19.16%
EY 34.43 17.52 20.11 4.65 20.86 9.47 9.60 23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.14 0.27 0.39 0.27 0.38 0.36 -7.18%

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