[SMI] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.55%
YoY- 500.58%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 136,222 143,220 127,109 127,573 131,280 157,936 176,198 -15.80%
PBT 24,840 21,169 19,121 15,320 9,546 7,548 7,642 119.90%
Tax -4,942 -5,011 -4,276 -2,822 -2,125 -3,358 -3,728 20.73%
NP 19,898 16,158 14,845 12,498 7,421 4,190 3,914 196.54%
-
NP to SH 19,823 16,513 15,184 13,357 7,878 4,659 4,404 173.36%
-
Tax Rate 19.90% 23.67% 22.36% 18.42% 22.26% 44.49% 48.78% -
Total Cost 116,324 127,062 112,264 115,075 123,859 153,746 172,284 -23.09%
-
Net Worth 197,442 188,240 188,348 188,866 180,268 177,794 174,695 8.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 197,442 188,240 188,348 188,866 180,268 177,794 174,695 8.52%
NOSH 210,045 209,156 209,276 209,851 209,614 214,210 210,476 -0.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.61% 11.28% 11.68% 9.80% 5.65% 2.65% 2.22% -
ROE 10.04% 8.77% 8.06% 7.07% 4.37% 2.62% 2.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 64.85 68.48 60.74 60.79 62.63 73.73 83.71 -15.68%
EPS 9.44 7.90 7.26 6.36 3.76 2.17 2.09 173.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.90 0.90 0.90 0.86 0.83 0.83 8.67%
Adjusted Per Share Value based on latest NOSH - 209,851
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 64.76 68.09 60.43 60.65 62.41 75.08 83.77 -15.80%
EPS 9.42 7.85 7.22 6.35 3.75 2.21 2.09 173.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9386 0.8949 0.8954 0.8979 0.857 0.8452 0.8305 8.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.21 0.22 0.21 0.21 0.19 0.12 0.10 -
P/RPS 0.32 0.32 0.35 0.35 0.30 0.16 0.12 92.64%
P/EPS 2.23 2.79 2.89 3.30 5.06 5.52 4.78 -39.93%
EY 44.94 35.89 34.55 30.31 19.78 18.12 20.92 66.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.23 0.23 0.22 0.14 0.12 49.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 25/02/09 -
Price 0.22 0.19 0.21 0.19 0.19 0.17 0.12 -
P/RPS 0.34 0.28 0.35 0.31 0.30 0.23 0.14 80.96%
P/EPS 2.33 2.41 2.89 2.99 5.06 7.82 5.74 -45.26%
EY 42.90 41.55 34.55 33.50 19.78 12.79 17.44 82.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.23 0.21 0.22 0.20 0.14 39.35%

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