[SMI] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 683.91%
YoY- 119.5%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 121,494 90,482 143,502 125,274 215,114 194,050 147,442 -3.17%
PBT -3,580 -6,258 26,888 15,446 11,642 16,054 18,504 -
Tax -1,750 -666 -3,876 -2,542 -5,750 -3,624 -5,264 -16.75%
NP -5,330 -6,924 23,012 12,904 5,892 12,430 13,240 -
-
NP to SH -3,690 -7,122 22,042 12,762 5,814 12,350 13,192 -
-
Tax Rate - - 14.42% 16.46% 49.39% 22.57% 28.45% -
Total Cost 126,824 97,406 120,490 112,370 209,222 181,620 134,202 -0.93%
-
Net Worth 170,051 171,765 197,328 180,515 176,947 167,927 167,385 0.26%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 170,051 171,765 197,328 180,515 176,947 167,927 167,385 0.26%
NOSH 209,940 209,470 209,923 209,901 210,652 167,927 165,728 4.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -4.39% -7.65% 16.04% 10.30% 2.74% 6.41% 8.98% -
ROE -2.17% -4.15% 11.17% 7.07% 3.29% 7.35% 7.88% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 57.87 43.20 68.36 59.68 102.12 115.56 88.97 -6.91%
EPS -1.76 -3.40 10.50 6.08 2.76 7.36 7.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.94 0.86 0.84 1.00 1.01 -3.60%
Adjusted Per Share Value based on latest NOSH - 209,614
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 57.87 43.10 68.35 59.67 102.46 92.43 70.23 -3.17%
EPS -1.76 -3.39 10.50 6.08 2.77 5.88 6.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.8182 0.9399 0.8598 0.8428 0.7999 0.7973 0.26%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.22 0.23 0.21 0.19 0.19 0.40 0.25 -
P/RPS 0.38 0.53 0.31 0.32 0.19 0.35 0.28 5.21%
P/EPS -12.52 -6.76 2.00 3.12 6.88 5.44 3.14 -
EY -7.99 -14.78 50.00 32.00 14.53 18.39 31.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.22 0.22 0.23 0.40 0.25 1.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 27/08/09 29/08/08 23/08/07 25/08/06 -
Price 0.20 0.21 0.22 0.19 0.20 0.36 0.25 -
P/RPS 0.35 0.49 0.32 0.32 0.20 0.31 0.28 3.78%
P/EPS -11.38 -6.18 2.10 3.12 7.25 4.90 3.14 -
EY -8.79 -16.19 47.73 32.00 13.80 20.43 31.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.23 0.22 0.24 0.36 0.25 0.00%

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