[SMI] QoQ 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- -45.05%
YoY- 326.54%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
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 67,228 33,298 28,198 43,553 30,529 33,942 35,196 53.76%
PBT 27,916 -41,113 10,569 2,875 3,952 7,444 6,898 153.30%
Tax -11,982 7,950 -816 -1,122 -762 -2,242 -885 465.36%
NP 15,934 -33,163 9,753 1,753 3,190 5,202 6,013 91.15%
-
NP to SH 15,881 -33,184 9,284 1,736 3,159 5,644 5,974 91.55%
-
Tax Rate 42.92% - 7.72% 39.03% 19.28% 30.12% 12.83% -
Total Cost 51,294 66,461 18,445 41,800 27,339 28,740 29,183 45.49%
-
Net Worth 176,455 163,716 197,442 188,240 188,348 188,866 180,268 -1.41%
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 176,455 163,716 197,442 188,240 188,348 188,866 180,268 -1.41%
NOSH 210,066 209,892 210,045 209,156 209,276 209,851 209,614 0.14%
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 23.70% -99.59% 34.59% 4.02% 10.45% 15.33% 17.08% -
ROE 9.00% -20.27% 4.70% 0.92% 1.68% 2.99% 3.31% -
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 32.00 15.86 13.42 20.82 14.59 16.17 16.79 53.54%
EPS 7.56 -15.81 4.42 0.83 1.50 2.69 2.85 91.28%
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 32.02 15.86 13.43 20.75 14.54 16.17 16.76 53.78%
EPS 7.56 -15.81 4.42 0.83 1.50 2.69 2.85 91.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8405 0.7798 0.9405 0.8966 0.8972 0.8996 0.8587 -1.41%
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 0.78 1.83 1.56 1.06 1.44 1.30 1.13 -21.84%
P/EPS 3.31 -1.83 4.75 26.51 13.91 7.81 6.67 -37.23%
EY 30.24 -54.52 21.05 3.77 7.19 12.81 15.00 59.38%
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 0.81 2.14 1.64 0.91 1.44 1.17 1.13 -19.85%
P/EPS 3.44 -2.15 4.98 22.89 13.91 7.06 6.67 -35.61%
EY 29.08 -46.50 20.09 4.37 7.19 14.16 15.00 55.29%
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