[SMI] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 5.79%
YoY- 15.29%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 127,109 127,573 131,280 157,936 176,198 192,973 218,135 -30.16%
PBT 19,121 15,320 9,546 7,548 7,642 7,829 12,248 34.46%
Tax -4,276 -2,822 -2,125 -3,358 -3,728 -5,585 -6,159 -21.54%
NP 14,845 12,498 7,421 4,190 3,914 2,244 6,089 80.84%
-
NP to SH 15,184 13,357 7,878 4,659 4,404 2,224 6,015 85.08%
-
Tax Rate 22.36% 18.42% 22.26% 44.49% 48.78% 71.34% 50.29% -
Total Cost 112,264 115,075 123,859 153,746 172,284 190,729 212,046 -34.47%
-
Net Worth 188,348 188,866 180,268 177,794 174,695 173,249 176,656 4.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 188,348 188,866 180,268 177,794 174,695 173,249 176,656 4.35%
NOSH 209,276 209,851 209,614 214,210 210,476 206,250 210,305 -0.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.68% 9.80% 5.65% 2.65% 2.22% 1.16% 2.79% -
ROE 8.06% 7.07% 4.37% 2.62% 2.52% 1.28% 3.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.74 60.79 62.63 73.73 83.71 93.56 103.72 -29.93%
EPS 7.26 6.36 3.76 2.17 2.09 1.08 2.86 85.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.86 0.83 0.83 0.84 0.84 4.69%
Adjusted Per Share Value based on latest NOSH - 214,210
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.55 60.77 62.53 75.23 83.93 91.92 103.90 -30.16%
EPS 7.23 6.36 3.75 2.22 2.10 1.06 2.87 84.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8972 0.8996 0.8587 0.8469 0.8321 0.8252 0.8415 4.35%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.21 0.21 0.19 0.12 0.10 0.17 0.19 -
P/RPS 0.35 0.35 0.30 0.16 0.12 0.18 0.18 55.59%
P/EPS 2.89 3.30 5.06 5.52 4.78 15.77 6.64 -42.48%
EY 34.55 30.31 19.78 18.12 20.92 6.34 15.05 73.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.22 0.14 0.12 0.20 0.23 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 29/08/08 -
Price 0.21 0.19 0.19 0.17 0.12 0.11 0.20 -
P/RPS 0.35 0.31 0.30 0.23 0.14 0.12 0.19 50.10%
P/EPS 2.89 2.99 5.06 7.82 5.74 10.20 6.99 -44.41%
EY 34.55 33.50 19.78 12.79 17.44 9.80 14.30 79.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.22 0.20 0.14 0.13 0.24 -2.78%

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