[SMI] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 244.86%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 109,121 109,517 172,277 127,108 176,199 207,604 144,139 -4.52%
PBT -7,709 -4,800 247 19,119 7,642 14,455 5,654 -
Tax -77 -2,254 -5,970 -4,274 -3,728 -5,097 -2,656 -44.54%
NP -7,786 -7,054 -5,723 14,845 3,914 9,358 2,998 -
-
NP to SH -6,356 -5,679 -6,282 15,184 4,403 9,283 2,942 -
-
Tax Rate - - 2,417.00% 22.35% 48.78% 35.26% 46.98% -
Total Cost 116,907 116,571 178,000 112,263 172,285 198,246 141,141 -3.08%
-
Net Worth 165,852 169,741 176,456 189,012 173,865 172,025 161,452 0.44%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 165,852 169,741 176,456 189,012 173,865 172,025 161,452 0.44%
NOSH 209,940 209,557 210,066 210,013 209,476 209,787 166,445 3.94%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -7.14% -6.44% -3.32% 11.68% 2.22% 4.51% 2.08% -
ROE -3.83% -3.35% -3.56% 8.03% 2.53% 5.40% 1.82% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.98 52.26 82.01 60.52 84.11 98.96 86.60 -8.14%
EPS -3.03 -2.71 -2.99 7.23 2.10 4.42 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.84 0.90 0.83 0.82 0.97 -3.36%
Adjusted Per Share Value based on latest NOSH - 209,276
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.98 52.17 82.06 60.54 83.93 98.89 68.66 -4.52%
EPS -3.03 -2.71 -2.99 7.23 2.10 4.42 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.8085 0.8405 0.9003 0.8282 0.8194 0.769 0.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.18 0.20 0.25 0.21 0.10 0.31 0.26 -
P/RPS 0.35 0.38 0.30 0.35 0.12 0.31 0.30 2.60%
P/EPS -5.95 -7.38 -8.36 2.90 4.76 7.01 14.71 -
EY -16.82 -13.55 -11.96 34.43 21.02 14.27 6.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.30 0.23 0.12 0.38 0.27 -2.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 28/02/11 23/02/10 25/02/09 28/02/08 27/02/07 -
Price 0.15 0.19 0.26 0.21 0.12 0.22 0.38 -
P/RPS 0.29 0.36 0.32 0.35 0.14 0.22 0.44 -6.70%
P/EPS -4.95 -7.01 -8.69 2.90 5.71 4.97 21.50 -
EY -20.18 -14.26 -11.50 34.43 17.52 20.11 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.31 0.23 0.14 0.27 0.39 -11.28%

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