[SMI] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock

[SMI] SOUTH MALAYSIA INDUSTRIES BHD

Announcement Date

25-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- -21.2%

YoY- 56.5%

Quarter Report

SMI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	193,608	213,114	139,268	196,113	240,618	75,813	65,812	19.68%
YoY %	-9.15%	53.02%	-28.99%	-18.50%	217.38%	15.20%	-	-
Horiz. %	294.18%	323.82%	211.61%	297.99%	365.61%	115.20%	100.00%	-
PBT	9,988	18,822	12,753	25,254	14,145	2,602	-15,688	-
YoY %	-46.93%	47.59%	-49.50%	78.54%	443.62%	116.59%	-	-
Horiz. %	-63.67%	-119.98%	-81.29%	-160.98%	-90.16%	-16.59%	100.00%	-
Tax	-5,893	-5,242	-3,318	-7,021	-2,494	-1,137	1,221	-
YoY %	-12.42%	-57.99%	52.74%	-181.52%	-119.35%	-193.12%	-	-
Horiz. %	-482.64%	-429.32%	-271.74%	-575.02%	-204.26%	-93.12%	100.00%	-
NP	4,094	13,580	9,434	18,233	11,650	1,465	-14,466	-
YoY %	-69.85%	43.95%	-48.26%	56.51%	695.22%	110.13%	-	-
Horiz. %	-28.30%	-93.88%	-65.21%	-126.04%	-80.53%	-10.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,096	13,508	9,372	18,233	11,650	1,465	-14,466	-
YoY %	-69.68%	44.13%	-48.60%	56.51%	695.22%	110.13%	-	-
Horiz. %	-28.31%	-93.38%	-64.79%	-126.04%	-80.53%	-10.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	59.00%	27.85%	26.02%	27.80%	17.63%	43.70%	-	-
YoY %	111.85%	7.03%	-6.40%	57.69%	-59.66%	0.00%	-	-
Horiz. %	135.01%	63.73%	59.54%	63.62%	40.34%	100.00%	-	-
Total Cost	189,513	199,534	129,833	177,880	228,968	74,348	80,278	15.37%
YoY %	-5.02%	53.69%	-27.01%	-22.31%	207.97%	-7.39%	-	-
Horiz. %	236.07%	248.55%	161.73%	221.58%	285.22%	92.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,745	168,933	165,778	156,144	143,041	145,501	141,657	3.75%
YoY %	4.62%	1.90%	6.17%	9.16%	-1.69%	2.71%	-	-
Horiz. %	124.77%	119.25%	117.03%	110.23%	100.98%	102.71%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	176,745	168,933	165,778	156,144	143,041	145,501	141,657	3.75%
YoY %	4.62%	1.90%	6.17%	9.16%	-1.69%	2.71%	-	-
Horiz. %	124.77%	119.25%	117.03%	110.23%	100.98%	102.71%	100.00%	-
NOSH	210,410	168,933	165,778	164,362	155,480	154,788	155,667	5.14%
YoY %	24.55%	1.90%	0.86%	5.71%	0.45%	-0.56%	-	-
Horiz. %	135.17%	108.52%	106.50%	105.59%	99.88%	99.44%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	2.11%	6.37%	6.77%	9.30%	4.84%	1.93%	-21.98%	-
YoY %	-66.88%	-5.91%	-27.20%	92.15%	150.78%	108.78%	-	-
Horiz. %	-9.60%	-28.98%	-30.80%	-42.31%	-22.02%	-8.78%	100.00%	-
ROE	2.32%	8.00%	5.65%	11.68%	8.14%	1.01%	-10.21%	-
YoY %	-71.00%	41.59%	-51.63%	43.49%	705.94%	109.89%	-	-
Horiz. %	-22.72%	-78.35%	-55.34%	-114.40%	-79.73%	-9.89%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	92.01	126.15	84.01	119.32	154.76	48.98	42.28	13.82%
YoY %	-27.06%	50.16%	-29.59%	-22.90%	215.97%	15.85%	-	-
Horiz. %	217.62%	298.37%	198.70%	282.21%	366.04%	115.85%	100.00%	-
EPS	1.95	8.00	5.65	11.09	7.49	0.95	-9.29	-
YoY %	-75.62%	41.59%	-49.05%	48.06%	688.42%	110.23%	-	-
Horiz. %	-20.99%	-86.11%	-60.82%	-119.38%	-80.62%	-10.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.84	1.00	1.00	0.95	0.92	0.94	0.91	-1.32%
YoY %	-16.00%	0.00%	5.26%	3.26%	-2.13%	3.30%	-	-
Horiz. %	92.31%	109.89%	109.89%	104.40%	101.10%	103.30%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 164,453
RPS	92.04	101.32	66.21	93.23	114.39	36.04	31.29	19.68%
YoY %	-9.16%	53.03%	-28.98%	-18.50%	217.40%	15.18%	-	-
Horiz. %	294.15%	323.81%	211.60%	297.95%	365.58%	115.18%	100.00%	-
EPS	1.95	6.42	4.46	8.67	5.54	0.70	-6.88	-
YoY %	-69.63%	43.95%	-48.56%	56.50%	691.43%	110.17%	-	-
Horiz. %	-28.34%	-93.31%	-64.83%	-126.02%	-80.52%	-10.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8403	0.8031	0.7881	0.7423	0.68	0.6917	0.6734	3.75%
YoY %	4.63%	1.90%	6.17%	9.16%	-1.69%	2.72%	-	-
Horiz. %	124.78%	119.26%	117.03%	110.23%	100.98%	102.72%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.17	0.36	0.23	0.25	0.33	0.25	0.22	-
P/RPS	0.18	0.29	0.27	0.21	0.21	0.51	0.52	-16.19%
YoY %	-37.93%	7.41%	28.57%	0.00%	-58.82%	-1.92%	-	-
Horiz. %	34.62%	55.77%	51.92%	40.38%	40.38%	98.08%	100.00%	-
P/EPS	8.73	4.50	4.07	2.25	4.40	26.41	-2.37	-
YoY %	94.00%	10.57%	80.89%	-48.86%	-83.34%	1,214.35%	-	-
Horiz. %	-368.35%	-189.87%	-171.73%	-94.94%	-185.65%	-1,114.35%	100.00%	-
EY	11.45	22.21	24.58	44.37	22.71	3.79	-42.24	-
YoY %	-48.45%	-9.64%	-44.60%	95.38%	499.21%	108.97%	-	-
Horiz. %	-27.11%	-52.58%	-58.19%	-105.04%	-53.76%	-8.97%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.20	0.36	0.23	0.26	0.36	0.27	0.24	-2.99%
YoY %	-44.44%	56.52%	-11.54%	-27.78%	33.33%	12.50%	-	-
Horiz. %	83.33%	150.00%	95.83%	108.33%	150.00%	112.50%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	29/11/07	28/11/06	25/11/05	23/11/04	19/11/03	29/11/02	-
Price	0.11	0.32	0.28	0.23	0.31	0.26	0.20	-
P/RPS	0.12	0.25	0.33	0.19	0.20	0.53	0.47	-20.33%
YoY %	-52.00%	-24.24%	73.68%	-5.00%	-62.26%	12.77%	-	-
Horiz. %	25.53%	53.19%	70.21%	40.43%	42.55%	112.77%	100.00%	-
P/EPS	5.65	4.00	4.95	2.07	4.14	27.46	-2.15	-
YoY %	41.25%	-19.19%	139.13%	-50.00%	-84.92%	1,377.21%	-	-
Horiz. %	-262.79%	-186.05%	-230.23%	-96.28%	-192.56%	-1,277.21%	100.00%	-
EY	17.70	24.99	20.19	48.23	24.17	3.64	-46.47	-
YoY %	-29.17%	23.77%	-58.14%	99.54%	564.01%	107.83%	-	-
Horiz. %	-38.09%	-53.78%	-43.45%	-103.79%	-52.01%	-7.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.13	0.32	0.28	0.24	0.34	0.28	0.22	-8.38%
YoY %	-59.38%	14.29%	16.67%	-29.41%	21.43%	27.27%	-	-
Horiz. %	59.09%	145.45%	127.27%	109.09%	154.55%	127.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos