[SMI] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -63.57%
YoY- -71.86%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 144,139 142,445 153,262 163,606 185,079 209,662 232,434 -27.21%
PBT 5,655 3,408 6,460 4,237 12,783 16,586 17,003 -51.90%
Tax -2,656 -1,494 -3,043 -2,646 -5,681 -8,199 -6,927 -47.12%
NP 2,999 1,914 3,417 1,591 7,102 8,387 10,076 -55.32%
-
NP to SH 2,943 2,012 3,683 3,154 8,657 9,797 11,341 -59.21%
-
Tax Rate 46.97% 43.84% 47.11% 62.45% 44.44% 49.43% 40.74% -
Total Cost 141,140 140,531 149,845 162,015 177,977 201,275 222,358 -26.08%
-
Net Worth 161,290 163,461 167,488 162,713 160,000 156,230 152,942 3.59%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 161,290 163,461 167,488 162,713 160,000 156,230 152,942 3.59%
NOSH 166,279 163,461 165,830 164,357 160,000 164,453 164,454 0.73%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.08% 1.34% 2.23% 0.97% 3.84% 4.00% 4.33% -
ROE 1.82% 1.23% 2.20% 1.94% 5.41% 6.27% 7.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 86.68 87.14 92.42 99.54 115.67 127.49 141.34 -27.75%
EPS 1.77 1.23 2.22 1.92 5.41 5.96 6.90 -59.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.00 1.01 0.99 1.00 0.95 0.93 2.83%
Adjusted Per Share Value based on latest NOSH - 164,357
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 68.66 67.85 73.00 77.93 88.16 99.87 110.71 -27.21%
EPS 1.40 0.96 1.75 1.50 4.12 4.67 5.40 -59.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7683 0.7786 0.7978 0.775 0.7621 0.7442 0.7285 3.59%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.26 0.23 0.25 0.23 0.25 0.25 0.26 -
P/RPS 0.30 0.26 0.27 0.23 0.22 0.20 0.18 40.44%
P/EPS 14.69 18.69 11.26 11.99 4.62 4.20 3.77 147.00%
EY 6.81 5.35 8.88 8.34 21.64 23.83 26.52 -59.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.25 0.23 0.25 0.26 0.28 -2.38%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 25/08/06 31/05/06 28/02/06 25/11/05 25/08/05 -
Price 0.38 0.28 0.25 0.25 0.26 0.23 0.28 -
P/RPS 0.44 0.32 0.27 0.25 0.22 0.18 0.20 68.91%
P/EPS 21.47 22.75 11.26 13.03 4.81 3.86 4.06 202.61%
EY 4.66 4.40 8.88 7.68 20.81 25.90 24.63 -66.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.28 0.25 0.25 0.26 0.24 0.30 19.05%

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