[SMI] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 88.45%
YoY- 291.44%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 82,644 76,564 105,049 96,579 145,206 159,836 104,451 -3.82%
PBT -4,929 -4,685 -27,669 15,168 7,491 14,117 9,565 -
Tax -807 -788 6,013 -3,513 -4,420 -3,932 -2,489 -17.10%
NP -5,736 -5,473 -21,656 11,655 3,071 10,185 7,076 -
-
NP to SH -4,613 -5,626 -22,162 12,025 3,072 10,131 7,029 -
-
Tax Rate - - - 23.16% 59.00% 27.85% 26.02% -
Total Cost 88,380 82,037 126,705 84,924 142,135 149,651 97,375 -1.60%
-
Net Worth 167,952 170,039 163,696 188,874 176,745 168,933 165,778 0.21%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 167,952 170,039 163,696 188,874 176,745 168,933 165,778 0.21%
NOSH 209,940 209,925 209,867 209,860 210,410 168,933 165,778 4.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -6.94% -7.15% -20.62% 12.07% 2.11% 6.37% 6.77% -
ROE -2.75% -3.31% -13.54% 6.37% 1.74% 6.00% 4.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.37 36.47 50.05 46.02 69.01 94.61 63.01 -7.53%
EPS -2.20 -2.68 -10.56 5.73 1.46 6.00 4.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.78 0.90 0.84 1.00 1.00 -3.64%
Adjusted Per Share Value based on latest NOSH - 209,851
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.29 36.40 49.94 45.91 69.03 75.99 49.66 -3.82%
EPS -2.19 -2.67 -10.54 5.72 1.46 4.82 3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7984 0.8084 0.7782 0.8979 0.8403 0.8031 0.7881 0.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.19 0.29 0.21 0.17 0.36 0.23 -
P/RPS 0.48 0.52 0.58 0.46 0.25 0.38 0.37 4.42%
P/EPS -8.65 -7.09 -2.75 3.66 11.64 6.00 5.42 -
EY -11.56 -14.11 -36.41 27.29 8.59 16.66 18.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.37 0.23 0.20 0.36 0.23 0.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 25/11/10 26/11/09 27/11/08 29/11/07 28/11/06 -
Price 0.17 0.21 0.34 0.19 0.11 0.32 0.28 -
P/RPS 0.43 0.58 0.68 0.41 0.16 0.34 0.44 -0.38%
P/EPS -7.74 -7.84 -3.22 3.32 7.53 5.34 6.60 -
EY -12.93 -12.76 -31.06 30.16 13.27 18.74 15.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.44 0.21 0.13 0.32 0.28 -4.67%

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