[SMI] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -28.96%
YoY- -48.6%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 128,772 193,608 213,114 139,268 196,113 240,618 75,813 9.22%
PBT 20,224 9,988 18,822 12,753 25,254 14,145 2,602 40.69%
Tax -4,684 -5,893 -5,242 -3,318 -7,021 -2,494 -1,137 26.58%
NP 15,540 4,094 13,580 9,434 18,233 11,650 1,465 48.17%
-
NP to SH 16,033 4,096 13,508 9,372 18,233 11,650 1,465 48.94%
-
Tax Rate 23.16% 59.00% 27.85% 26.02% 27.80% 17.63% 43.70% -
Total Cost 113,232 189,513 199,534 129,833 177,880 228,968 74,348 7.25%
-
Net Worth 188,874 176,745 168,933 165,778 156,144 143,041 145,501 4.44%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 188,874 176,745 168,933 165,778 156,144 143,041 145,501 4.44%
NOSH 209,860 210,410 168,933 165,778 164,362 155,480 154,788 5.19%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.07% 2.11% 6.37% 6.77% 9.30% 4.84% 1.93% -
ROE 8.49% 2.32% 8.00% 5.65% 11.68% 8.14% 1.01% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 61.36 92.01 126.15 84.01 119.32 154.76 48.98 3.82%
EPS 7.64 1.95 8.00 5.65 11.09 7.49 0.95 41.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.84 1.00 1.00 0.95 0.92 0.94 -0.72%
Adjusted Per Share Value based on latest NOSH - 163,461
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 61.34 92.22 101.51 66.34 93.41 114.61 36.11 9.22%
EPS 7.64 1.95 6.43 4.46 8.69 5.55 0.70 48.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.8419 0.8047 0.7896 0.7438 0.6813 0.6931 4.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.21 0.17 0.36 0.23 0.25 0.33 0.25 -
P/RPS 0.34 0.18 0.29 0.27 0.21 0.21 0.51 -6.52%
P/EPS 2.75 8.73 4.50 4.07 2.25 4.40 26.41 -31.38%
EY 36.38 11.45 22.21 24.58 44.37 22.71 3.79 45.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.36 0.23 0.26 0.36 0.27 -2.63%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 29/11/07 28/11/06 25/11/05 23/11/04 19/11/03 -
Price 0.19 0.11 0.32 0.28 0.23 0.31 0.26 -
P/RPS 0.31 0.12 0.25 0.33 0.19 0.20 0.53 -8.54%
P/EPS 2.49 5.65 4.00 4.95 2.07 4.14 27.46 -32.94%
EY 40.21 17.70 24.99 20.19 48.23 24.17 3.64 49.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.13 0.32 0.28 0.24 0.34 0.28 -4.67%

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