[SMI] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 71.7%
YoY- 695.09%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 159,836 104,451 147,085 180,464 56,860 49,359 47,627 22.34%
PBT 14,117 9,565 18,941 10,609 1,952 -11,766 1,426 46.50%
Tax -3,932 -2,489 -5,266 -1,871 -853 916 -1,051 24.58%
NP 10,185 7,076 13,675 8,738 1,099 -10,850 375 73.33%
-
NP to SH 10,131 7,029 13,675 8,738 1,099 -10,850 375 73.17%
-
Tax Rate 27.85% 26.02% 27.80% 17.64% 43.70% - 73.70% -
Total Cost 149,651 97,375 133,410 171,726 55,761 60,209 47,252 21.17%
-
Net Worth 168,933 165,778 156,144 143,041 145,501 141,657 175,000 -0.58%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 168,933 165,778 156,144 143,041 145,501 141,657 175,000 -0.58%
NOSH 168,933 165,778 164,362 155,480 154,788 155,667 156,250 1.30%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.37% 6.77% 9.30% 4.84% 1.93% -21.98% 0.79% -
ROE 6.00% 4.24% 8.76% 6.11% 0.76% -7.66% 0.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 94.61 63.01 89.49 116.07 36.73 31.71 30.48 20.76%
EPS 6.00 4.24 8.32 5.62 0.71 -6.97 0.24 70.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.95 0.92 0.94 0.91 1.12 -1.87%
Adjusted Per Share Value based on latest NOSH - 155,495
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 75.99 49.66 69.92 85.79 27.03 23.47 22.64 22.35%
EPS 4.82 3.34 6.50 4.15 0.52 -5.16 0.18 72.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8031 0.7881 0.7423 0.68 0.6917 0.6734 0.832 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.36 0.23 0.25 0.33 0.25 0.22 0.25 -
P/RPS 0.38 0.37 0.28 0.28 0.68 0.69 0.82 -12.02%
P/EPS 6.00 5.42 3.00 5.87 35.21 -3.16 104.17 -37.84%
EY 16.66 18.43 33.28 17.03 2.84 -31.68 0.96 60.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.26 0.36 0.27 0.24 0.22 8.55%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 25/11/05 23/11/04 19/11/03 29/11/02 27/11/01 -
Price 0.32 0.28 0.23 0.31 0.26 0.20 0.34 -
P/RPS 0.34 0.44 0.26 0.27 0.71 0.63 1.12 -18.01%
P/EPS 5.34 6.60 2.76 5.52 36.62 -2.87 141.67 -42.08%
EY 18.74 15.14 36.17 18.13 2.73 -34.85 0.71 72.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.24 0.34 0.28 0.22 0.30 1.08%

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