[SMI] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -21.2%
YoY- 56.5%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 147,442 116,224 185,079 196,113 211,078 202,116 243,041 -28.40%
PBT 18,504 9,612 12,784 25,254 31,148 43,796 8,482 68.44%
Tax -5,264 -440 -5,833 -7,021 -10,844 -12,580 -3,471 32.10%
NP 13,240 9,172 6,951 18,233 20,304 31,216 5,011 91.46%
-
NP to SH 13,192 9,204 8,927 18,233 23,138 31,216 5,011 90.99%
-
Tax Rate 28.45% 4.58% 45.63% 27.80% 34.81% 28.72% 40.92% -
Total Cost 134,202 107,052 178,128 177,880 190,774 170,900 238,030 -31.82%
-
Net Worth 167,385 162,713 161,274 156,144 152,829 149,194 140,059 12.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 167,385 162,713 161,274 156,144 152,829 149,194 140,059 12.65%
NOSH 165,728 164,357 164,566 164,362 164,332 163,949 155,621 4.29%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.98% 7.89% 3.76% 9.30% 9.62% 15.44% 2.06% -
ROE 7.88% 5.66% 5.54% 11.68% 15.14% 20.92% 3.58% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 88.97 70.71 112.46 119.32 128.45 123.28 156.17 -31.34%
EPS 7.96 5.60 5.43 11.09 14.08 19.04 3.22 83.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 0.98 0.95 0.93 0.91 0.90 8.01%
Adjusted Per Share Value based on latest NOSH - 164,453
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 70.09 55.25 87.99 93.23 100.35 96.09 115.54 -28.40%
EPS 6.27 4.38 4.24 8.67 11.00 14.84 2.38 91.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7958 0.7735 0.7667 0.7423 0.7266 0.7093 0.6658 12.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.25 0.23 0.25 0.25 0.26 0.30 0.34 -
P/RPS 0.28 0.33 0.22 0.21 0.20 0.24 0.22 17.49%
P/EPS 3.14 4.11 4.61 2.25 1.85 1.58 10.56 -55.54%
EY 31.84 24.35 21.70 44.37 54.15 63.47 9.47 124.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.26 0.26 0.28 0.33 0.38 -24.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 31/05/06 28/02/06 25/11/05 25/08/05 30/05/05 23/02/05 -
Price 0.25 0.25 0.26 0.23 0.28 0.22 0.34 -
P/RPS 0.28 0.35 0.23 0.19 0.22 0.18 0.22 17.49%
P/EPS 3.14 4.46 4.79 2.07 1.99 1.16 10.56 -55.54%
EY 31.84 22.40 20.86 48.23 50.29 86.55 9.47 124.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.27 0.24 0.30 0.24 0.38 -24.41%

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