[SMI] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -5.52%
YoY- 3320.61%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 28,198 43,553 30,529 33,942 35,196 27,442 30,993 -6.12%
PBT 10,569 2,875 3,952 7,444 6,898 827 151 1611.65%
Tax -816 -1,122 -762 -2,242 -885 -387 692 -
NP 9,753 1,753 3,190 5,202 6,013 440 843 413.83%
-
NP to SH 9,284 1,736 3,159 5,644 5,974 407 1,332 266.18%
-
Tax Rate 7.72% 39.03% 19.28% 30.12% 12.83% 46.80% -458.28% -
Total Cost 18,445 41,800 27,339 28,740 29,183 27,002 30,150 -27.99%
-
Net Worth 197,442 188,240 188,348 188,866 180,268 177,794 174,695 8.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 197,442 188,240 188,348 188,866 180,268 177,794 174,695 8.52%
NOSH 210,045 209,156 209,276 209,851 209,614 214,210 210,476 -0.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 34.59% 4.02% 10.45% 15.33% 17.08% 1.60% 2.72% -
ROE 4.70% 0.92% 1.68% 2.99% 3.31% 0.23% 0.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.42 20.82 14.59 16.17 16.79 12.81 14.73 -6.03%
EPS 4.42 0.83 1.50 2.69 2.85 0.19 0.63 267.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.90 0.90 0.90 0.86 0.83 0.83 8.67%
Adjusted Per Share Value based on latest NOSH - 209,851
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.41 20.71 14.51 16.14 16.73 13.05 14.73 -6.08%
EPS 4.41 0.83 1.50 2.68 2.84 0.19 0.63 267.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9386 0.8949 0.8954 0.8979 0.857 0.8452 0.8305 8.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.21 0.22 0.21 0.21 0.19 0.12 0.10 -
P/RPS 1.56 1.06 1.44 1.30 1.13 0.94 0.68 74.20%
P/EPS 4.75 26.51 13.91 7.81 6.67 63.16 15.80 -55.22%
EY 21.05 3.77 7.19 12.81 15.00 1.58 6.33 123.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.23 0.23 0.22 0.14 0.12 49.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 25/02/09 -
Price 0.22 0.19 0.21 0.19 0.19 0.17 0.12 -
P/RPS 1.64 0.91 1.44 1.17 1.13 1.33 0.81 60.25%
P/EPS 4.98 22.89 13.91 7.06 6.67 89.47 18.96 -59.08%
EY 20.09 4.37 7.19 14.16 15.00 1.12 5.27 144.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.23 0.21 0.22 0.20 0.14 39.35%

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