[SMI] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -51.04%
YoY- 78.15%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 139,268 147,442 116,224 185,079 196,113 211,078 202,116 -21.96%
PBT 12,753 18,504 9,612 12,784 25,254 31,148 43,796 -56.03%
Tax -3,318 -5,264 -440 -5,833 -7,021 -10,844 -12,580 -58.83%
NP 9,434 13,240 9,172 6,951 18,233 20,304 31,216 -54.93%
-
NP to SH 9,372 13,192 9,204 8,927 18,233 23,138 31,216 -55.13%
-
Tax Rate 26.02% 28.45% 4.58% 45.63% 27.80% 34.81% 28.72% -
Total Cost 129,833 134,202 107,052 178,128 177,880 190,774 170,900 -16.72%
-
Net Worth 165,778 167,385 162,713 161,274 156,144 152,829 149,194 7.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 165,778 167,385 162,713 161,274 156,144 152,829 149,194 7.27%
NOSH 165,778 165,728 164,357 164,566 164,362 164,332 163,949 0.74%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.77% 8.98% 7.89% 3.76% 9.30% 9.62% 15.44% -
ROE 5.65% 7.88% 5.66% 5.54% 11.68% 15.14% 20.92% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 84.01 88.97 70.71 112.46 119.32 128.45 123.28 -22.54%
EPS 5.65 7.96 5.60 5.43 11.09 14.08 19.04 -55.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.99 0.98 0.95 0.93 0.91 6.48%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 66.34 70.23 55.36 88.16 93.41 100.54 96.27 -21.96%
EPS 4.46 6.28 4.38 4.25 8.69 11.02 14.87 -55.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7896 0.7973 0.775 0.7682 0.7438 0.728 0.7107 7.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.25 0.23 0.25 0.25 0.26 0.30 -
P/RPS 0.27 0.28 0.33 0.22 0.21 0.20 0.24 8.16%
P/EPS 4.07 3.14 4.11 4.61 2.25 1.85 1.58 87.80%
EY 24.58 31.84 24.35 21.70 44.37 54.15 63.47 -46.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.23 0.26 0.26 0.28 0.33 -21.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 25/08/06 31/05/06 28/02/06 25/11/05 25/08/05 30/05/05 -
Price 0.28 0.25 0.25 0.26 0.23 0.28 0.22 -
P/RPS 0.33 0.28 0.35 0.23 0.19 0.22 0.18 49.73%
P/EPS 4.95 3.14 4.46 4.79 2.07 1.99 1.16 162.85%
EY 20.19 31.84 22.40 20.86 48.23 50.29 86.55 -62.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.25 0.27 0.24 0.30 0.24 10.81%

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