[SMI] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 139.54%
YoY- 200.5%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 218,135 216,809 207,604 199,524 167,443 151,582 144,139 31.84%
PBT 12,248 9,284 14,455 10,206 4,432 9,344 5,655 67.47%
Tax -6,159 -5,175 -5,096 -4,098 -1,837 -3,224 -2,656 75.28%
NP 6,089 4,109 9,359 6,108 2,595 6,120 2,999 60.41%
-
NP to SH 6,015 4,041 9,285 6,046 2,524 6,038 2,943 61.12%
-
Tax Rate 50.29% 55.74% 35.25% 40.15% 41.45% 34.50% 46.97% -
Total Cost 212,046 212,700 198,245 193,416 164,848 145,462 141,140 31.20%
-
Net Worth 176,656 178,057 170,605 168,811 169,322 166,181 161,290 6.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 176,656 178,057 170,605 168,811 169,322 166,181 161,290 6.26%
NOSH 210,305 217,142 208,055 168,811 169,322 166,181 166,279 16.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.79% 1.90% 4.51% 3.06% 1.55% 4.04% 2.08% -
ROE 3.40% 2.27% 5.44% 3.58% 1.49% 3.63% 1.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 103.72 99.85 99.78 118.19 98.89 91.21 86.68 12.72%
EPS 2.86 1.86 4.46 3.58 1.49 3.63 1.77 37.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.82 1.00 1.00 1.00 0.97 -9.15%
Adjusted Per Share Value based on latest NOSH - 168,811
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 103.90 103.27 98.89 95.04 79.76 72.20 68.66 31.84%
EPS 2.87 1.92 4.42 2.88 1.20 2.88 1.40 61.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8415 0.8481 0.8126 0.8041 0.8065 0.7916 0.7683 6.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.19 0.22 0.31 0.36 0.40 0.39 0.26 -
P/RPS 0.18 0.22 0.31 0.30 0.40 0.43 0.30 -28.88%
P/EPS 6.64 11.82 6.95 10.05 26.83 10.73 14.69 -41.13%
EY 15.05 8.46 14.40 9.95 3.73 9.32 6.81 69.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.38 0.36 0.40 0.39 0.27 -10.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 29/11/07 23/08/07 29/05/07 27/02/07 -
Price 0.20 0.21 0.22 0.32 0.36 0.36 0.38 -
P/RPS 0.19 0.21 0.22 0.27 0.36 0.39 0.44 -42.89%
P/EPS 6.99 11.28 4.93 8.93 24.15 9.91 21.47 -52.70%
EY 14.30 8.86 20.29 11.19 4.14 10.09 4.66 111.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.27 0.32 0.36 0.36 0.39 -27.67%

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