[SMI] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 25.59%
YoY- 106.97%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 145,996 116,224 202,116 179,292 65,872 58,044 59,148 16.24%
PBT 24,368 9,612 43,796 8,980 2,008 -2,416 9,352 17.29%
Tax -2,712 -440 -12,580 -3,160 804 2,416 -4,236 -7.15%
NP 21,656 9,172 31,216 5,820 2,812 0 5,116 27.17%
-
NP to SH 21,584 9,204 31,216 5,820 2,812 -2,212 5,116 27.10%
-
Tax Rate 11.13% 4.58% 28.72% 35.19% -40.04% - 45.30% -
Total Cost 124,340 107,052 170,900 173,472 63,060 58,044 54,032 14.89%
-
Net Worth 166,181 162,713 149,194 0 145,286 150,538 182,491 -1.54%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 166,181 162,713 149,194 0 145,286 150,538 182,491 -1.54%
NOSH 166,181 164,357 163,949 155,363 156,222 153,611 155,975 1.06%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.83% 7.89% 15.44% 3.25% 4.27% 0.00% 8.65% -
ROE 12.99% 5.66% 20.92% 0.00% 1.94% -1.47% 2.80% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 87.85 70.71 123.28 115.40 42.17 37.79 37.92 15.02%
EPS 12.96 5.60 19.04 3.72 1.80 -1.44 3.28 25.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.91 0.00 0.93 0.98 1.17 -2.58%
Adjusted Per Share Value based on latest NOSH - 155,363
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 69.41 55.25 96.09 85.24 31.32 27.59 28.12 16.24%
EPS 10.26 4.38 14.84 2.77 1.34 -1.05 2.43 27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.7735 0.7093 0.00 0.6907 0.7157 0.8676 -1.54%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.39 0.23 0.30 0.37 0.22 0.34 0.29 -
P/RPS 0.44 0.33 0.24 0.32 0.52 0.90 0.76 -8.70%
P/EPS 3.00 4.11 1.58 9.88 12.22 -23.61 8.84 -16.47%
EY 33.30 24.35 63.47 10.12 8.18 -4.24 11.31 19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.23 0.33 0.00 0.24 0.35 0.25 7.68%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 31/05/06 30/05/05 24/05/04 30/05/03 11/06/02 08/06/01 -
Price 0.36 0.25 0.22 0.32 0.17 0.28 0.27 -
P/RPS 0.41 0.35 0.18 0.28 0.40 0.74 0.71 -8.74%
P/EPS 2.77 4.46 1.16 8.54 9.44 -19.44 8.23 -16.59%
EY 36.08 22.40 86.55 11.71 10.59 -5.14 12.15 19.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.24 0.00 0.18 0.29 0.23 7.74%

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