[SMI] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.18%
YoY- 40.6%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 218,135 167,443 153,262 232,434 182,818 77,790 58,699 24.43%
PBT 12,248 4,432 6,460 17,003 8,551 -61,564 -33,450 -
Tax -6,159 -1,837 -3,043 -6,927 -485 -391 2,654 -
NP 6,089 2,595 3,417 10,076 8,066 -61,955 -30,796 -
-
NP to SH 6,015 2,524 3,683 11,341 8,066 -61,955 -30,796 -
-
Tax Rate 50.29% 41.45% 47.11% 40.74% 5.67% - - -
Total Cost 212,046 164,848 149,845 222,358 174,752 139,745 89,495 15.44%
-
Net Worth 176,656 169,322 167,488 152,942 155,560 147,009 146,224 3.19%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 176,656 169,322 167,488 152,942 155,560 147,009 146,224 3.19%
NOSH 210,305 169,322 165,830 164,454 155,560 156,393 155,558 5.14%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.79% 1.55% 2.23% 4.33% 4.41% -79.64% -52.46% -
ROE 3.40% 1.49% 2.20% 7.42% 5.19% -42.14% -21.06% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 103.72 98.89 92.42 141.34 117.52 49.74 37.73 18.33%
EPS 2.86 1.49 2.22 6.90 5.19 -39.61 -19.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.00 1.01 0.93 1.00 0.94 0.94 -1.85%
Adjusted Per Share Value based on latest NOSH - 164,454
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 103.70 79.60 72.86 110.50 86.91 36.98 27.91 24.42%
EPS 2.86 1.20 1.75 5.39 3.83 -29.45 -14.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8398 0.805 0.7962 0.7271 0.7395 0.6989 0.6952 3.19%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.19 0.40 0.25 0.26 0.32 0.19 0.28 -
P/RPS 0.18 0.40 0.27 0.18 0.27 0.38 0.74 -20.97%
P/EPS 6.64 26.83 11.26 3.77 6.17 -0.48 -1.41 -
EY 15.05 3.73 8.88 26.52 16.20 -208.50 -70.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.40 0.25 0.28 0.32 0.20 0.30 -4.32%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 23/08/07 25/08/06 25/08/05 27/08/04 29/08/03 30/08/02 -
Price 0.20 0.36 0.25 0.28 0.29 0.25 0.25 -
P/RPS 0.19 0.36 0.27 0.20 0.25 0.50 0.66 -18.72%
P/EPS 6.99 24.15 11.26 4.06 5.59 -0.63 -1.26 -
EY 14.30 4.14 8.88 24.63 17.88 -158.46 -79.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.36 0.25 0.30 0.29 0.27 0.27 -1.94%

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