[SMI] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 69.09%
YoY- 30.97%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 143,220 127,109 127,573 131,280 157,936 176,198 192,973 -18.04%
PBT 21,169 19,121 15,320 9,546 7,548 7,642 7,829 94.20%
Tax -5,011 -4,276 -2,822 -2,125 -3,358 -3,728 -5,585 -6.98%
NP 16,158 14,845 12,498 7,421 4,190 3,914 2,244 273.33%
-
NP to SH 16,513 15,184 13,357 7,878 4,659 4,404 2,224 281.05%
-
Tax Rate 23.67% 22.36% 18.42% 22.26% 44.49% 48.78% 71.34% -
Total Cost 127,062 112,264 115,075 123,859 153,746 172,284 190,729 -23.74%
-
Net Worth 188,240 188,348 188,866 180,268 177,794 174,695 173,249 5.69%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 188,240 188,348 188,866 180,268 177,794 174,695 173,249 5.69%
NOSH 209,156 209,276 209,851 209,614 214,210 210,476 206,250 0.93%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.28% 11.68% 9.80% 5.65% 2.65% 2.22% 1.16% -
ROE 8.77% 8.06% 7.07% 4.37% 2.62% 2.52% 1.28% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 68.48 60.74 60.79 62.63 73.73 83.71 93.56 -18.79%
EPS 7.90 7.26 6.36 3.76 2.17 2.09 1.08 277.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.90 0.86 0.83 0.83 0.84 4.71%
Adjusted Per Share Value based on latest NOSH - 209,614
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 68.09 60.43 60.65 62.41 75.08 83.77 91.74 -18.03%
EPS 7.85 7.22 6.35 3.75 2.21 2.09 1.06 280.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8949 0.8954 0.8979 0.857 0.8452 0.8305 0.8236 5.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.22 0.21 0.21 0.19 0.12 0.10 0.17 -
P/RPS 0.32 0.35 0.35 0.30 0.16 0.12 0.18 46.80%
P/EPS 2.79 2.89 3.30 5.06 5.52 4.78 15.77 -68.51%
EY 35.89 34.55 30.31 19.78 18.12 20.92 6.34 217.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.23 0.22 0.14 0.12 0.20 12.93%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 -
Price 0.19 0.21 0.19 0.19 0.17 0.12 0.11 -
P/RPS 0.28 0.35 0.31 0.30 0.23 0.14 0.12 76.01%
P/EPS 2.41 2.89 2.99 5.06 7.82 5.74 10.20 -61.81%
EY 41.55 34.55 33.50 19.78 12.79 17.44 9.80 162.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.21 0.22 0.20 0.14 0.13 37.71%

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