[SMI] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 86.66%
YoY- 14.05%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 35,196 61,852 60,526 44,665 55,009 71,322 20,899 9.06%
PBT 6,898 4,900 1,936 6,848 4,625 4,578 1,317 31.74%
Tax -885 -2,118 -1,134 -2,521 -2,124 -944 -363 15.99%
NP 6,013 2,782 802 4,327 2,501 3,634 954 35.87%
-
NP to SH 5,974 2,755 781 4,295 3,766 3,634 954 35.72%
-
Tax Rate 12.83% 43.22% 58.57% 36.81% 45.92% 20.62% 27.56% -
Total Cost 29,183 59,070 59,724 40,338 52,508 67,688 19,945 6.54%
-
Net Worth 180,268 176,656 169,322 167,488 152,942 155,560 147,009 3.45%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 180,268 176,656 169,322 167,488 152,942 155,560 147,009 3.45%
NOSH 209,614 210,305 169,322 165,830 164,454 155,560 156,393 4.99%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.08% 4.50% 1.33% 9.69% 4.55% 5.10% 4.56% -
ROE 3.31% 1.56% 0.46% 2.56% 2.46% 2.34% 0.65% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 16.79 29.41 35.75 26.93 33.45 45.85 13.36 3.87%
EPS 2.85 1.31 0.46 2.59 2.29 2.34 0.61 29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 1.00 1.01 0.93 1.00 0.94 -1.47%
Adjusted Per Share Value based on latest NOSH - 165,830
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 16.76 29.46 28.83 21.28 26.20 33.97 9.95 9.07%
EPS 2.85 1.31 0.37 2.05 1.79 1.73 0.45 35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8587 0.8415 0.8065 0.7978 0.7285 0.741 0.7002 3.45%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.19 0.19 0.40 0.25 0.26 0.32 0.19 -
P/RPS 1.13 0.65 1.12 0.93 0.78 0.70 1.42 -3.73%
P/EPS 6.67 14.50 86.72 9.65 11.35 13.70 31.15 -22.63%
EY 15.00 6.89 1.15 10.36 8.81 7.30 3.21 29.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.40 0.25 0.28 0.32 0.20 1.59%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 23/08/07 25/08/06 25/08/05 27/08/04 29/08/03 -
Price 0.19 0.20 0.36 0.25 0.28 0.29 0.25 -
P/RPS 1.13 0.68 1.01 0.93 0.84 0.63 1.87 -8.04%
P/EPS 6.67 15.27 78.05 9.65 12.23 12.41 40.98 -26.08%
EY 15.00 6.55 1.28 10.36 8.18 8.06 2.44 35.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.36 0.25 0.30 0.29 0.27 -3.35%

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