[SMI] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 216.24%
YoY- 106.54%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 240,618 232,290 179,292 104,041 75,813 74,736 65,872 136.62%
PBT 14,145 13,650 8,980 3,547 2,602 3,640 2,008 266.16%
Tax -2,494 -3,472 -3,160 1,087 -1,137 -326 804 -
NP 11,650 10,178 5,820 4,634 1,465 3,314 2,812 157.28%
-
NP to SH 11,650 10,178 5,820 4,634 1,465 3,314 2,812 157.28%
-
Tax Rate 17.63% 25.44% 35.19% -30.65% 43.70% 8.96% -40.04% -
Total Cost 228,968 222,112 173,472 99,407 74,348 71,422 63,060 135.68%
-
Net Worth 143,041 155,472 0 133,867 145,501 145,568 145,286 -1.03%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 143,041 155,472 0 133,867 145,501 145,568 145,286 -1.03%
NOSH 155,480 155,472 155,363 155,659 154,788 154,859 156,222 -0.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.84% 4.38% 3.25% 4.45% 1.93% 4.43% 4.27% -
ROE 8.14% 6.55% 0.00% 3.46% 1.01% 2.28% 1.94% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 154.76 149.41 115.40 66.84 48.98 48.26 42.17 137.36%
EPS 7.49 6.54 3.72 2.98 0.95 2.14 1.80 158.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.00 0.00 0.86 0.94 0.94 0.93 -0.71%
Adjusted Per Share Value based on latest NOSH - 155,836
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 114.39 110.43 85.24 49.46 36.04 35.53 31.32 136.60%
EPS 5.54 4.84 2.77 2.20 0.70 1.58 1.34 156.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.7391 0.00 0.6364 0.6917 0.692 0.6907 -1.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.33 0.32 0.37 0.29 0.25 0.19 0.22 -
P/RPS 0.21 0.21 0.32 0.43 0.51 0.39 0.52 -45.27%
P/EPS 4.40 4.89 9.88 9.74 26.41 8.88 12.22 -49.29%
EY 22.71 20.46 10.12 10.27 3.79 11.26 8.18 97.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.00 0.34 0.27 0.20 0.24 30.94%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 27/08/04 24/05/04 25/02/04 19/11/03 29/08/03 30/05/03 -
Price 0.31 0.29 0.32 0.31 0.26 0.25 0.17 -
P/RPS 0.20 0.19 0.28 0.46 0.53 0.52 0.40 -36.92%
P/EPS 4.14 4.43 8.54 10.41 27.46 11.68 9.44 -42.18%
EY 24.17 22.57 11.71 9.60 3.64 8.56 10.59 73.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.00 0.36 0.28 0.27 0.18 52.62%

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