[SMI] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -54.27%
YoY- 326.54%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 172,277 140,065 143,502 174,212 127,108 128,772 125,274 23.59%
PBT 247 -36,892 26,888 11,500 19,119 20,224 15,446 -93.60%
Tax -5,970 8,017 -3,876 -4,488 -4,274 -4,684 -2,542 76.41%
NP -5,723 -28,874 23,012 7,012 14,845 15,540 12,904 -
-
NP to SH -6,282 -29,549 22,042 6,944 15,184 16,033 12,762 -
-
Tax Rate 2,417.00% - 14.42% 39.03% 22.35% 23.16% 16.46% -
Total Cost 178,000 168,939 120,490 167,200 112,263 113,232 112,370 35.77%
-
Net Worth 176,456 163,696 197,328 188,240 189,012 188,874 180,515 -1.50%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 176,456 163,696 197,328 188,240 189,012 188,874 180,515 -1.50%
NOSH 210,066 209,867 209,923 209,156 210,013 209,860 209,901 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.32% -20.62% 16.04% 4.02% 11.68% 12.07% 10.30% -
ROE -3.56% -18.05% 11.17% 3.69% 8.03% 8.49% 7.07% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 82.01 66.74 68.36 83.29 60.52 61.36 59.68 23.53%
EPS -2.99 -14.08 10.50 3.32 7.23 7.64 6.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.78 0.94 0.90 0.90 0.90 0.86 -1.55%
Adjusted Per Share Value based on latest NOSH - 209,156
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.90 66.59 68.22 82.82 60.43 61.22 59.56 23.58%
EPS -2.99 -14.05 10.48 3.30 7.22 7.62 6.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8389 0.7782 0.9381 0.8949 0.8986 0.8979 0.8582 -1.50%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.25 0.29 0.21 0.22 0.21 0.21 0.19 -
P/RPS 0.30 0.43 0.31 0.26 0.35 0.34 0.32 -4.20%
P/EPS -8.36 -2.06 2.00 6.63 2.90 2.75 3.12 -
EY -11.96 -48.55 50.00 15.09 34.43 36.38 32.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.22 0.24 0.23 0.23 0.22 22.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 -
Price 0.26 0.34 0.22 0.19 0.21 0.19 0.19 -
P/RPS 0.32 0.51 0.32 0.23 0.35 0.31 0.32 0.00%
P/EPS -8.69 -2.41 2.10 5.72 2.90 2.49 3.12 -
EY -11.50 -41.41 47.73 17.47 34.43 40.21 32.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.44 0.23 0.21 0.23 0.21 0.22 25.60%

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