[SMI] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 98.02%
YoY- -52.57%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 127,573 131,280 157,936 176,198 192,973 218,135 216,809 -29.75%
PBT 15,320 9,546 7,548 7,642 7,829 12,248 9,284 39.59%
Tax -2,822 -2,125 -3,358 -3,728 -5,585 -6,159 -5,175 -33.22%
NP 12,498 7,421 4,190 3,914 2,244 6,089 4,109 109.78%
-
NP to SH 13,357 7,878 4,659 4,404 2,224 6,015 4,041 121.73%
-
Tax Rate 18.42% 22.26% 44.49% 48.78% 71.34% 50.29% 55.74% -
Total Cost 115,075 123,859 153,746 172,284 190,729 212,046 212,700 -33.57%
-
Net Worth 188,866 180,268 177,794 174,695 173,249 176,656 178,057 4.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 188,866 180,268 177,794 174,695 173,249 176,656 178,057 4.00%
NOSH 209,851 209,614 214,210 210,476 206,250 210,305 217,142 -2.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.80% 5.65% 2.65% 2.22% 1.16% 2.79% 1.90% -
ROE 7.07% 4.37% 2.62% 2.52% 1.28% 3.40% 2.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.79 62.63 73.73 83.71 93.56 103.72 99.85 -28.14%
EPS 6.36 3.76 2.17 2.09 1.08 2.86 1.86 126.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.83 0.83 0.84 0.84 0.82 6.39%
Adjusted Per Share Value based on latest NOSH - 210,476
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.65 62.41 75.08 83.77 91.74 103.70 103.07 -29.75%
EPS 6.35 3.75 2.21 2.09 1.06 2.86 1.92 121.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8979 0.857 0.8452 0.8305 0.8236 0.8398 0.8465 4.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.21 0.19 0.12 0.10 0.17 0.19 0.22 -
P/RPS 0.35 0.30 0.16 0.12 0.18 0.18 0.22 36.24%
P/EPS 3.30 5.06 5.52 4.78 15.77 6.64 11.82 -57.25%
EY 30.31 19.78 18.12 20.92 6.34 15.05 8.46 133.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.14 0.12 0.20 0.23 0.27 -10.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 29/08/08 29/05/08 -
Price 0.19 0.19 0.17 0.12 0.11 0.20 0.21 -
P/RPS 0.31 0.30 0.23 0.14 0.12 0.19 0.21 29.61%
P/EPS 2.99 5.06 7.82 5.74 10.20 6.99 11.28 -58.70%
EY 33.50 19.78 12.79 17.44 9.80 14.30 8.86 142.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.20 0.14 0.13 0.24 0.26 -13.25%

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