[SMI] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -11.64%
YoY- 78.13%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 142,445 153,262 163,606 185,079 209,662 232,434 248,747 -31.01%
PBT 3,408 6,460 4,237 12,783 16,586 17,003 16,956 -65.65%
Tax -1,494 -3,043 -2,646 -5,681 -8,199 -6,927 -5,747 -59.23%
NP 1,914 3,417 1,591 7,102 8,387 10,076 11,209 -69.18%
-
NP to SH 2,012 3,683 3,154 8,657 9,797 11,341 11,209 -68.14%
-
Tax Rate 43.84% 47.11% 62.45% 44.44% 49.43% 40.74% 33.89% -
Total Cost 140,531 149,845 162,015 177,977 201,275 222,358 237,538 -29.50%
-
Net Worth 163,461 167,488 162,713 160,000 156,230 152,942 149,194 6.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 163,461 167,488 162,713 160,000 156,230 152,942 149,194 6.27%
NOSH 163,461 165,830 164,357 160,000 164,453 164,454 163,949 -0.19%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.34% 2.23% 0.97% 3.84% 4.00% 4.33% 4.51% -
ROE 1.23% 2.20% 1.94% 5.41% 6.27% 7.42% 7.51% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 87.14 92.42 99.54 115.67 127.49 141.34 151.72 -30.88%
EPS 1.23 2.22 1.92 5.41 5.96 6.90 6.84 -68.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.99 1.00 0.95 0.93 0.91 6.48%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 67.72 72.86 77.78 87.99 99.67 110.50 118.26 -31.01%
EPS 0.96 1.75 1.50 4.12 4.66 5.39 5.33 -68.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7771 0.7962 0.7735 0.7606 0.7427 0.7271 0.7093 6.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.25 0.23 0.25 0.25 0.26 0.30 -
P/RPS 0.26 0.27 0.23 0.22 0.20 0.18 0.20 19.09%
P/EPS 18.69 11.26 11.99 4.62 4.20 3.77 4.39 162.45%
EY 5.35 8.88 8.34 21.64 23.83 26.52 22.79 -61.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.23 0.25 0.26 0.28 0.33 -21.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 25/08/06 31/05/06 28/02/06 25/11/05 25/08/05 30/05/05 -
Price 0.28 0.25 0.25 0.26 0.23 0.28 0.22 -
P/RPS 0.32 0.27 0.25 0.22 0.18 0.20 0.15 65.64%
P/EPS 22.75 11.26 13.03 4.81 3.86 4.06 3.22 267.76%
EY 4.40 8.88 7.68 20.81 25.90 24.63 31.08 -72.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.25 0.26 0.24 0.30 0.24 10.81%

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