[SMI] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 52.16%
YoY- 120.84%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 232,434 248,747 243,041 227,645 182,818 132,395 104,040 70.98%
PBT 17,003 16,956 8,252 12,202 8,551 5,290 3,547 184.57%
Tax -6,927 -5,747 -3,392 71 -485 96 1,087 -
NP 10,076 11,209 4,860 12,273 8,066 5,386 4,634 67.91%
-
NP to SH 11,341 11,209 4,860 12,273 8,066 5,386 4,634 81.70%
-
Tax Rate 40.74% 33.89% 41.11% -0.58% 5.67% -1.81% -30.65% -
Total Cost 222,358 237,538 238,181 215,372 174,752 127,009 99,406 71.12%
-
Net Worth 152,942 149,194 139,762 0 155,560 0 134,019 9.21%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 152,942 149,194 139,762 0 155,560 0 134,019 9.21%
NOSH 164,454 163,949 155,291 155,495 155,560 155,363 155,836 3.65%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.33% 4.51% 2.00% 5.39% 4.41% 4.07% 4.45% -
ROE 7.42% 7.51% 3.48% 0.00% 5.19% 0.00% 3.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 141.34 151.72 156.51 146.40 117.52 85.22 66.76 64.95%
EPS 6.90 6.84 3.13 7.89 5.19 3.47 2.97 75.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.90 0.00 1.00 0.00 0.86 5.36%
Adjusted Per Share Value based on latest NOSH - 155,495
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 110.71 118.48 115.77 108.43 87.08 63.06 49.56 70.96%
EPS 5.40 5.34 2.31 5.85 3.84 2.57 2.21 81.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7285 0.7107 0.6657 0.00 0.741 0.00 0.6384 9.20%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.26 0.30 0.34 0.33 0.32 0.37 0.29 -
P/RPS 0.18 0.20 0.22 0.23 0.27 0.43 0.43 -44.07%
P/EPS 3.77 4.39 10.86 4.18 6.17 10.67 9.75 -46.95%
EY 26.52 22.79 9.20 23.92 16.20 9.37 10.25 88.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.38 0.00 0.32 0.00 0.34 -12.15%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 23/02/05 23/11/04 27/08/04 24/05/04 25/02/04 -
Price 0.28 0.22 0.34 0.31 0.29 0.32 0.31 -
P/RPS 0.20 0.15 0.22 0.21 0.25 0.38 0.46 -42.63%
P/EPS 4.06 3.22 10.86 3.93 5.59 9.23 10.42 -46.68%
EY 24.63 31.08 9.20 25.46 17.88 10.83 9.59 87.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.38 0.00 0.29 0.00 0.36 -11.45%

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