[SMI] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.38%
YoY- 44.13%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 215,114 182,816 207,604 213,114 194,050 145,996 144,139 30.62%
PBT 11,642 3,684 14,455 18,822 16,054 24,368 5,654 61.92%
Tax -5,750 -3,028 -5,097 -5,242 -3,624 -2,712 -2,656 67.42%
NP 5,892 656 9,358 13,580 12,430 21,656 2,998 56.96%
-
NP to SH 5,814 608 9,283 13,508 12,350 21,584 2,942 57.54%
-
Tax Rate 49.39% 82.19% 35.26% 27.85% 22.57% 11.13% 46.98% -
Total Cost 209,222 182,160 198,246 199,534 181,620 124,340 141,141 30.03%
-
Net Worth 176,947 178,057 172,025 168,933 167,927 166,181 161,452 6.30%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 176,947 178,057 172,025 168,933 167,927 166,181 161,452 6.30%
NOSH 210,652 217,142 209,787 168,933 167,927 166,181 166,445 17.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.74% 0.36% 4.51% 6.37% 6.41% 14.83% 2.08% -
ROE 3.29% 0.34% 5.40% 8.00% 7.35% 12.99% 1.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 102.12 84.19 98.96 126.15 115.56 87.85 86.60 11.62%
EPS 2.76 0.28 4.42 8.00 7.36 12.96 1.77 34.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.82 1.00 1.00 1.00 0.97 -9.15%
Adjusted Per Share Value based on latest NOSH - 168,811
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 102.46 87.08 98.89 101.51 92.43 69.54 68.66 30.61%
EPS 2.77 0.29 4.42 6.43 5.88 10.28 1.40 57.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8428 0.8481 0.8194 0.8047 0.7999 0.7916 0.769 6.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.19 0.22 0.31 0.36 0.40 0.39 0.26 -
P/RPS 0.19 0.26 0.31 0.29 0.35 0.44 0.30 -26.27%
P/EPS 6.88 78.57 7.01 4.50 5.44 3.00 14.71 -39.77%
EY 14.53 1.27 14.27 22.21 18.39 33.30 6.80 65.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.38 0.36 0.40 0.39 0.27 -10.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 29/11/07 23/08/07 29/05/07 27/02/07 -
Price 0.20 0.21 0.22 0.32 0.36 0.36 0.38 -
P/RPS 0.20 0.25 0.22 0.25 0.31 0.41 0.44 -40.91%
P/EPS 7.25 75.00 4.97 4.00 4.90 2.77 21.50 -51.58%
EY 13.80 1.33 20.11 24.99 20.43 36.08 4.65 106.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.27 0.32 0.36 0.36 0.39 -27.67%

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