[SMI] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[SMI] SOUTH MALAYSIA INDUSTRIES BHD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 14.44%

YoY- -6.38%

Quarter Report

SMI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	71,751	62,637	107,557	97,025	73,721	105,539	116,145	-7.71%
YoY %	14.55%	-41.76%	10.85%	31.61%	-30.15%	-9.13%	-	-
Horiz. %	61.78%	53.93%	92.61%	83.54%	63.47%	90.87%	100.00%	-
PBT	13,444	7,723	5,821	8,027	9,252	15,574	6,825	11.95%
YoY %	74.08%	32.67%	-27.48%	-13.24%	-40.59%	128.19%	-	-
Horiz. %	196.98%	113.16%	85.29%	117.61%	135.56%	228.19%	100.00%	-
Tax	-1,938	-1,271	-2,875	-1,812	-2,632	-5,422	-1,736	1.85%
YoY %	-52.48%	55.79%	-58.66%	31.16%	51.46%	-212.33%	-	-
Horiz. %	111.64%	73.21%	165.61%	104.38%	151.61%	312.33%	100.00%	-
NP	11,506	6,452	2,946	6,215	6,620	10,152	5,089	14.55%
YoY %	78.33%	119.01%	-52.60%	-6.12%	-34.79%	99.49%	-	-
Horiz. %	226.10%	126.78%	57.89%	122.13%	130.08%	199.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,021	6,381	2,907	6,175	6,596	11,569	5,089	13.73%
YoY %	72.72%	119.50%	-52.92%	-6.38%	-42.99%	127.33%	-	-
Horiz. %	216.57%	125.39%	57.12%	121.34%	129.61%	227.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.42%	16.46%	49.39%	22.57%	28.45%	34.81%	25.44%	-
YoY %	-12.39%	-66.67%	118.83%	-20.67%	-18.27%	36.83%	-	-
Horiz. %	56.68%	64.70%	194.14%	88.72%	111.83%	136.83%	100.00%	-
Total Cost	60,245	56,185	104,611	90,810	67,101	95,387	111,056	-9.68%
YoY %	7.23%	-46.29%	15.20%	35.33%	-29.65%	-14.11%	-	-
Horiz. %	54.25%	50.59%	94.20%	81.77%	60.42%	85.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,328	180,515	176,947	167,927	167,385	152,829	155,472	4.05%
YoY %	9.31%	2.02%	5.37%	0.32%	9.52%	-1.70%	-	-
Horiz. %	126.92%	116.11%	113.81%	108.01%	107.66%	98.30%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	197,328	180,515	176,947	167,927	167,385	152,829	155,472	4.05%
YoY %	9.31%	2.02%	5.37%	0.32%	9.52%	-1.70%	-	-
Horiz. %	126.92%	116.11%	113.81%	108.01%	107.66%	98.30%	100.00%	-
NOSH	209,923	209,901	210,652	167,927	165,728	164,332	155,472	5.12%
YoY %	0.01%	-0.36%	25.44%	1.33%	0.85%	5.70%	-	-
Horiz. %	135.02%	135.01%	135.49%	108.01%	106.60%	105.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	16.04%	10.30%	2.74%	6.41%	8.98%	9.62%	4.38%	-
YoY %	55.73%	275.91%	-57.25%	-28.62%	-6.65%	119.63%	-	-
Horiz. %	366.21%	235.16%	62.56%	146.35%	205.02%	219.63%	100.00%	-
ROE	5.59%	3.53%	1.64%	3.68%	3.94%	7.57%	3.27%	-
YoY %	58.36%	115.24%	-55.43%	-6.60%	-47.95%	131.50%	-	-
Horiz. %	170.95%	107.95%	50.15%	112.54%	120.49%	231.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	34.18	29.84	51.06	57.78	44.48	64.22	74.70	-12.21%
YoY %	14.54%	-41.56%	-11.63%	29.90%	-30.74%	-14.03%	-	-
Horiz. %	45.76%	39.95%	68.35%	77.35%	59.54%	85.97%	100.00%	-
EPS	5.25	3.04	1.38	3.68	3.98	7.04	3.27	8.20%
YoY %	72.70%	120.29%	-62.50%	-7.54%	-43.47%	115.29%	-	-
Horiz. %	160.55%	92.97%	42.20%	112.54%	121.71%	215.29%	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	0.94	0.86	0.84	1.00	1.01	0.93	1.00	-1.02%
YoY %	9.30%	2.38%	-16.00%	-0.99%	8.60%	-7.00%	-	-
Horiz. %	94.00%	86.00%	84.00%	100.00%	101.00%	93.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 169,322
RPS	34.11	29.78	51.13	46.13	35.05	50.17	55.22	-7.71%
YoY %	14.54%	-41.76%	10.84%	31.61%	-30.14%	-9.15%	-	-
Horiz. %	61.77%	53.93%	92.59%	83.54%	63.47%	90.85%	100.00%	-
EPS	5.24	3.03	1.38	2.94	3.14	5.50	2.42	13.73%
YoY %	72.94%	119.57%	-53.06%	-6.37%	-42.91%	127.27%	-	-
Horiz. %	216.53%	125.21%	57.02%	121.49%	129.75%	227.27%	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	0.9381	0.8582	0.8412	0.7983	0.7958	0.7266	0.7391	4.05%
YoY %	9.31%	2.02%	5.37%	0.31%	9.52%	-1.69%	-	-
Horiz. %	126.92%	116.11%	113.81%	108.01%	107.67%	98.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.21	0.19	0.19	0.40	0.25	0.26	0.32	-
P/RPS	0.61	0.64	0.37	0.69	0.56	0.40	0.43	5.99%
YoY %	-4.69%	72.97%	-46.38%	23.21%	40.00%	-6.98%	-	-
Horiz. %	141.86%	148.84%	86.05%	160.47%	130.23%	93.02%	100.00%	-
P/EPS	4.00	6.25	13.77	10.88	6.28	3.69	9.78	-13.83%
YoY %	-36.00%	-54.61%	26.56%	73.25%	70.19%	-62.27%	-	-
Horiz. %	40.90%	63.91%	140.80%	111.25%	64.21%	37.73%	100.00%	-
EY	25.00	16.00	7.26	9.19	15.92	27.08	10.23	16.05%
YoY %	56.25%	120.39%	-21.00%	-42.27%	-41.21%	164.71%	-	-
Horiz. %	244.38%	156.40%	70.97%	89.83%	155.62%	264.71%	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	0.22	0.22	0.23	0.40	0.25	0.28	0.32	-6.05%
YoY %	0.00%	-4.35%	-42.50%	60.00%	-10.71%	-12.50%	-	-
Horiz. %	68.75%	68.75%	71.88%	125.00%	78.12%	87.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/08/09	29/08/08	23/08/07	25/08/06	25/08/05	27/08/04	-
Price	0.22	0.19	0.20	0.36	0.25	0.28	0.29	-
P/RPS	0.64	0.64	0.39	0.62	0.56	0.44	0.39	8.60%
YoY %	0.00%	64.10%	-37.10%	10.71%	27.27%	12.82%	-	-
Horiz. %	164.10%	164.10%	100.00%	158.97%	143.59%	112.82%	100.00%	-
P/EPS	4.19	6.25	14.49	9.79	6.28	3.98	8.86	-11.72%
YoY %	-32.96%	-56.87%	48.01%	55.89%	57.79%	-55.08%	-	-
Horiz. %	47.29%	70.54%	163.54%	110.50%	70.88%	44.92%	100.00%	-
EY	23.86	16.00	6.90	10.21	15.92	25.14	11.29	13.27%
YoY %	49.12%	131.88%	-32.42%	-35.87%	-36.67%	122.67%	-	-
Horiz. %	211.34%	141.72%	61.12%	90.43%	141.01%	222.67%	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	0.23	0.22	0.24	0.36	0.25	0.30	0.29	-3.78%
YoY %	4.55%	-8.33%	-33.33%	44.00%	-16.67%	3.45%	-	-
Horiz. %	79.31%	75.86%	82.76%	124.14%	86.21%	103.45%	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