[SMI] YoY TTM 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- 52.16%
YoY- 120.84%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 199,524 142,445 209,662 227,645 74,732 67,033 90,509 14.07%
PBT 10,206 3,408 16,586 12,202 -58,869 -35,708 -23,657 -
Tax -4,098 -1,494 -8,199 71 -35 1,573 24,666 -
NP 6,108 1,914 8,387 12,273 -58,904 -34,135 1,009 34.98%
-
NP to SH 6,046 2,012 9,797 12,273 -58,904 -34,135 -25,166 -
-
Tax Rate 40.15% 43.84% 49.43% -0.58% - - - -
Total Cost 193,416 140,531 201,275 215,372 133,636 101,168 89,500 13.69%
-
Net Worth 168,811 163,461 156,230 0 145,699 141,559 177,882 -0.86%
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 168,811 163,461 156,230 0 145,699 141,559 177,882 -0.86%
NOSH 168,811 163,461 164,453 155,495 154,999 155,560 158,823 1.02%
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 3.06% 1.34% 4.00% 5.39% -78.82% -50.92% 1.11% -
ROE 3.58% 1.23% 6.27% 0.00% -40.43% -24.11% -14.15% -
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 118.19 87.14 127.49 146.40 48.21 43.09 56.99 12.92%
EPS 3.58 1.23 5.96 7.89 -38.00 -21.94 -15.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.95 0.00 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 95.04 67.85 99.87 108.43 35.60 31.93 43.11 14.07%
EPS 2.88 0.96 4.67 5.85 -28.06 -16.26 -11.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8041 0.7786 0.7442 0.00 0.694 0.6743 0.8473 -0.86%
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 0.30 0.26 0.20 0.23 0.52 0.51 0.44 -6.18%
P/EPS 10.05 18.69 4.20 4.18 -0.66 -1.00 -1.58 -
EY 9.95 5.35 23.83 23.92 -152.01 -99.74 -63.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.26 0.00 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 0.27 0.32 0.18 0.21 0.54 0.46 0.60 -12.45%
P/EPS 8.93 22.75 3.86 3.93 -0.68 -0.91 -2.15 -
EY 11.19 4.40 25.90 25.46 -146.16 -109.72 -46.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.24 0.00 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