[SMI] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -58.2%
YoY- -31.47%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 136,222 131,280 218,135 167,443 153,262 232,434 182,818 -4.78%
PBT 24,840 9,546 12,248 4,432 6,460 17,003 8,551 19.44%
Tax -4,942 -2,125 -6,159 -1,837 -3,043 -6,927 -485 47.21%
NP 19,898 7,421 6,089 2,595 3,417 10,076 8,066 16.23%
-
NP to SH 19,823 7,878 6,015 2,524 3,683 11,341 8,066 16.15%
-
Tax Rate 19.90% 22.26% 50.29% 41.45% 47.11% 40.74% 5.67% -
Total Cost 116,324 123,859 212,046 164,848 149,845 222,358 174,752 -6.55%
-
Net Worth 197,442 180,268 176,656 169,322 167,488 152,942 155,560 4.05%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 197,442 180,268 176,656 169,322 167,488 152,942 155,560 4.05%
NOSH 210,045 209,614 210,305 169,322 165,830 164,454 155,560 5.12%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.61% 5.65% 2.79% 1.55% 2.23% 4.33% 4.41% -
ROE 10.04% 4.37% 3.40% 1.49% 2.20% 7.42% 5.19% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 64.85 62.63 103.72 98.89 92.42 141.34 117.52 -9.42%
EPS 9.44 3.76 2.86 1.49 2.22 6.90 5.19 10.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.84 1.00 1.01 0.93 1.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 169,322
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 64.76 62.41 103.70 79.60 72.86 110.50 86.91 -4.78%
EPS 9.42 3.75 2.86 1.20 1.75 5.39 3.83 16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9386 0.857 0.8398 0.805 0.7962 0.7271 0.7395 4.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.21 0.19 0.19 0.40 0.25 0.26 0.32 -
P/RPS 0.32 0.30 0.18 0.40 0.27 0.18 0.27 2.87%
P/EPS 2.23 5.06 6.64 26.83 11.26 3.77 6.17 -15.59%
EY 44.94 19.78 15.05 3.73 8.88 26.52 16.20 18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.23 0.40 0.25 0.28 0.32 -6.05%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 29/08/08 23/08/07 25/08/06 25/08/05 27/08/04 -
Price 0.22 0.19 0.20 0.36 0.25 0.28 0.29 -
P/RPS 0.34 0.30 0.19 0.36 0.27 0.20 0.25 5.25%
P/EPS 2.33 5.06 6.99 24.15 11.26 4.06 5.59 -13.56%
EY 42.90 19.78 14.30 4.14 8.88 24.63 17.88 15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.24 0.36 0.25 0.30 0.29 -3.78%

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