[SMI] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.44%
YoY- 167.76%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 30,529 33,942 35,196 27,442 30,993 37,649 61,852 -37.46%
PBT 3,952 7,444 6,898 827 151 1,670 4,900 -13.32%
Tax -762 -2,242 -885 -387 692 -1,545 -2,118 -49.32%
NP 3,190 5,202 6,013 440 843 125 2,782 9.52%
-
NP to SH 3,159 5,644 5,974 407 1,332 165 2,755 9.52%
-
Tax Rate 19.28% 30.12% 12.83% 46.80% -458.28% 92.51% 43.22% -
Total Cost 27,339 28,740 29,183 27,002 30,150 37,524 59,070 -40.08%
-
Net Worth 188,348 188,866 180,268 177,794 174,695 173,249 176,656 4.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 188,348 188,866 180,268 177,794 174,695 173,249 176,656 4.35%
NOSH 209,276 209,851 209,614 214,210 210,476 206,250 210,305 -0.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.45% 15.33% 17.08% 1.60% 2.72% 0.33% 4.50% -
ROE 1.68% 2.99% 3.31% 0.23% 0.76% 0.10% 1.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.59 16.17 16.79 12.81 14.73 18.25 29.41 -37.25%
EPS 1.50 2.69 2.85 0.19 0.63 0.08 1.31 9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.86 0.83 0.83 0.84 0.84 4.69%
Adjusted Per Share Value based on latest NOSH - 214,210
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.54 16.17 16.76 13.07 14.76 17.93 29.46 -37.46%
EPS 1.50 2.69 2.85 0.19 0.63 0.08 1.31 9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8972 0.8996 0.8587 0.8469 0.8321 0.8252 0.8415 4.35%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.21 0.21 0.19 0.12 0.10 0.17 0.19 -
P/RPS 1.44 1.30 1.13 0.94 0.68 0.93 0.65 69.69%
P/EPS 13.91 7.81 6.67 63.16 15.80 212.50 14.50 -2.72%
EY 7.19 12.81 15.00 1.58 6.33 0.47 6.89 2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.22 0.14 0.12 0.20 0.23 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 29/08/08 -
Price 0.21 0.19 0.19 0.17 0.12 0.11 0.20 -
P/RPS 1.44 1.17 1.13 1.33 0.81 0.60 0.68 64.68%
P/EPS 13.91 7.06 6.67 89.47 18.96 137.50 15.27 -6.01%
EY 7.19 14.16 15.00 1.12 5.27 0.73 6.55 6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.22 0.20 0.14 0.13 0.24 -2.78%

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