[SMI] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 105.16%
YoY- 91.44%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 143,220 157,936 216,809 151,582 163,606 248,747 132,395 1.31%
PBT 21,169 7,548 9,284 9,344 4,237 16,956 5,290 25.98%
Tax -5,011 -3,358 -5,175 -3,224 -2,646 -5,747 96 -
NP 16,158 4,190 4,109 6,120 1,591 11,209 5,386 20.08%
-
NP to SH 16,513 4,659 4,041 6,038 3,154 11,209 5,386 20.51%
-
Tax Rate 23.67% 44.49% 55.74% 34.50% 62.45% 33.89% -1.81% -
Total Cost 127,062 153,746 212,700 145,462 162,015 237,538 127,009 0.00%
-
Net Worth 188,240 177,794 178,057 166,181 162,713 149,194 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 188,240 177,794 178,057 166,181 162,713 149,194 0 -
NOSH 209,156 214,210 217,142 166,181 164,357 163,949 155,363 5.07%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.28% 2.65% 1.90% 4.04% 0.97% 4.51% 4.07% -
ROE 8.77% 2.62% 2.27% 3.63% 1.94% 7.51% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 68.48 73.73 99.85 91.21 99.54 151.72 85.22 -3.57%
EPS 7.90 2.17 1.86 3.63 1.92 6.84 3.47 14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.83 0.82 1.00 0.99 0.91 0.00 -
Adjusted Per Share Value based on latest NOSH - 166,181
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 68.22 75.23 103.27 72.20 77.93 118.48 63.06 1.31%
EPS 7.87 2.22 1.92 2.88 1.50 5.34 2.57 20.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8966 0.8469 0.8481 0.7916 0.775 0.7107 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.22 0.12 0.22 0.39 0.23 0.30 0.37 -
P/RPS 0.32 0.16 0.22 0.43 0.23 0.20 0.43 -4.80%
P/EPS 2.79 5.52 11.82 10.73 11.99 4.39 10.67 -20.02%
EY 35.89 18.12 8.46 9.32 8.34 22.79 9.37 25.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.14 0.27 0.39 0.23 0.33 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 29/05/08 29/05/07 31/05/06 30/05/05 24/05/04 -
Price 0.19 0.17 0.21 0.36 0.25 0.22 0.32 -
P/RPS 0.28 0.23 0.21 0.39 0.25 0.15 0.38 -4.96%
P/EPS 2.41 7.82 11.28 9.91 13.03 3.22 9.23 -20.04%
EY 41.55 12.79 8.86 10.09 7.68 31.08 10.83 25.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.26 0.36 0.25 0.24 0.00 -

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