[SMI] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 66.94%
YoY- -141.38%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 143,792 145,767 149,376 172,277 135,578 136,222 143,220 0.26%
PBT 23,230 -16,327 -3,859 247 -23,717 24,840 21,169 6.38%
Tax -12,770 -4,365 -5,101 -5,970 5,250 -4,942 -5,011 86.46%
NP 10,460 -20,692 -8,960 -5,723 -18,467 19,898 16,158 -25.14%
-
NP to SH 10,255 -20,865 -9,527 -6,283 -19,005 19,823 16,513 -27.18%
-
Tax Rate 54.97% - - 2,417.00% - 19.90% 23.67% -
Total Cost 133,332 166,459 158,336 178,000 154,045 116,324 127,062 3.26%
-
Net Worth 170,595 171,865 173,838 176,455 163,716 197,442 188,240 -6.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 170,595 171,865 173,838 176,455 163,716 197,442 188,240 -6.34%
NOSH 210,612 209,591 209,444 210,066 209,892 210,045 209,156 0.46%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.27% -14.20% -6.00% -3.32% -13.62% 14.61% 11.28% -
ROE 6.01% -12.14% -5.48% -3.56% -11.61% 10.04% 8.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.27 69.55 71.32 82.01 64.59 64.85 68.48 -0.20%
EPS 4.87 -9.96 -4.55 -2.99 -9.05 9.44 7.90 -27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.83 0.84 0.78 0.94 0.90 -6.77%
Adjusted Per Share Value based on latest NOSH - 210,066
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.49 69.43 71.15 82.06 64.58 64.89 68.22 0.26%
EPS 4.88 -9.94 -4.54 -2.99 -9.05 9.44 7.87 -27.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8126 0.8186 0.828 0.8405 0.7798 0.9405 0.8966 -6.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.23 0.28 0.25 0.29 0.21 0.22 -
P/RPS 0.28 0.33 0.39 0.30 0.45 0.32 0.32 -8.50%
P/EPS 3.90 -2.31 -6.16 -8.36 -3.20 2.23 2.79 24.99%
EY 25.63 -43.28 -16.25 -11.96 -31.22 44.94 35.89 -20.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.34 0.30 0.37 0.22 0.24 -2.79%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 27/05/11 28/02/11 25/11/10 26/08/10 26/05/10 -
Price 0.21 0.21 0.27 0.26 0.34 0.22 0.19 -
P/RPS 0.31 0.30 0.38 0.32 0.53 0.34 0.28 7.01%
P/EPS 4.31 -2.11 -5.94 -8.69 -3.75 2.33 2.41 47.28%
EY 23.19 -47.41 -16.85 -11.50 -26.63 42.90 41.55 -32.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.33 0.31 0.44 0.23 0.21 15.28%

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