[SMI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 43.33%
YoY- -52.57%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 96,579 62,637 27,442 176,199 145,206 107,557 45,704 64.59%
PBT 15,168 7,723 827 7,642 7,491 5,821 921 546.20%
Tax -3,513 -1,271 -387 -3,728 -4,420 -2,875 -757 177.96%
NP 11,655 6,452 440 3,914 3,071 2,946 164 1611.27%
-
NP to SH 12,025 6,381 407 4,403 3,072 2,907 152 1737.97%
-
Tax Rate 23.16% 16.46% 46.80% 48.78% 59.00% 49.39% 82.19% -
Total Cost 84,924 56,185 27,002 172,285 142,135 104,611 45,540 51.44%
-
Net Worth 188,874 180,515 177,794 173,865 176,745 176,947 178,057 4.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 188,874 180,515 177,794 173,865 176,745 176,947 178,057 4.00%
NOSH 209,860 209,901 214,210 209,476 210,410 210,652 217,142 -2.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.07% 10.30% 1.60% 2.22% 2.11% 2.74% 0.36% -
ROE 6.37% 3.53% 0.23% 2.53% 1.74% 1.64% 0.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.02 29.84 12.81 84.11 69.01 51.06 21.05 68.36%
EPS 5.73 3.04 0.19 2.10 1.46 1.38 0.07 1780.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.83 0.83 0.84 0.84 0.82 6.39%
Adjusted Per Share Value based on latest NOSH - 210,476
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.00 29.84 13.07 83.93 69.17 51.23 21.77 64.58%
EPS 5.73 3.04 0.19 2.10 1.46 1.38 0.07 1780.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.8598 0.8469 0.8282 0.8419 0.8428 0.8481 4.01%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.21 0.19 0.12 0.10 0.17 0.19 0.22 -
P/RPS 0.46 0.64 0.94 0.12 0.25 0.37 1.05 -42.28%
P/EPS 3.66 6.25 63.16 4.76 11.64 13.77 314.29 -94.84%
EY 27.29 16.00 1.58 21.02 8.59 7.26 0.32 1832.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.14 0.12 0.20 0.23 0.27 -10.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 29/08/08 29/05/08 -
Price 0.19 0.19 0.17 0.12 0.11 0.20 0.21 -
P/RPS 0.41 0.64 1.33 0.14 0.16 0.39 1.00 -44.78%
P/EPS 3.32 6.25 89.47 5.71 7.53 14.49 300.00 -95.02%
EY 30.16 16.00 1.12 17.52 13.27 6.90 0.33 1923.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.20 0.14 0.13 0.24 0.26 -13.25%

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