[SMI] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[SMI] SOUTH MALAYSIA INDUSTRIES BHD

Announcement Date

29-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 1812.5%

YoY- -52.92%

Quarter Report

SMIBQ2'08-results.xls

Latest QR

Upcoming QR

SMI's Result

SMI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	45,241	71,751	62,637	107,557	97,025	73,721	105,539	-13.16%
YoY %	-36.95%	14.55%	-41.76%	10.85%	31.61%	-30.15%	-	-
Horiz. %	42.87%	67.99%	59.35%	101.91%	91.93%	69.85%	100.00%	-
PBT	-3,129	13,444	7,723	5,821	8,027	9,252	15,574	-
YoY %	-123.27%	74.08%	32.67%	-27.48%	-13.24%	-40.59%	-	-
Horiz. %	-20.09%	86.32%	49.59%	37.38%	51.54%	59.41%	100.00%	-
Tax	-333	-1,938	-1,271	-2,875	-1,812	-2,632	-5,422	-37.17%
YoY %	82.82%	-52.48%	55.79%	-58.66%	31.16%	51.46%	-	-
Horiz. %	6.14%	35.74%	23.44%	53.02%	33.42%	48.54%	100.00%	-
NP	-3,462	11,506	6,452	2,946	6,215	6,620	10,152	-
YoY %	-130.09%	78.33%	119.01%	-52.60%	-6.12%	-34.79%	-	-
Horiz. %	-34.10%	113.34%	63.55%	29.02%	61.22%	65.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,561	11,021	6,381	2,907	6,175	6,596	11,569	-
YoY %	-132.31%	72.72%	119.50%	-52.92%	-6.38%	-42.99%	-	-
Horiz. %	-30.78%	95.26%	55.16%	25.13%	53.38%	57.01%	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%	-
YoY %	-	-12.39%	-66.67%	118.83%	-20.67%	-18.27%	-	-
Horiz. %	-	41.42%	47.29%	141.88%	64.84%	81.73%	100.00%	-
Total Cost	48,703	60,245	56,185	104,611	90,810	67,101	95,387	-10.59%
YoY %	-19.16%	7.23%	-46.29%	15.20%	35.33%	-29.65%	-	-
Horiz. %	51.06%	63.16%	58.90%	109.67%	95.20%	70.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,765	197,328	180,515	176,947	167,927	167,385	152,829	1.96%
YoY %	-12.95%	9.31%	2.02%	5.37%	0.32%	9.52%	-	-
Horiz. %	112.39%	129.12%	118.12%	115.78%	109.88%	109.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	171,765	197,328	180,515	176,947	167,927	167,385	152,829	1.96%
YoY %	-12.95%	9.31%	2.02%	5.37%	0.32%	9.52%	-	-
Horiz. %	112.39%	129.12%	118.12%	115.78%	109.88%	109.52%	100.00%	-
NOSH	209,470	209,923	209,901	210,652	167,927	165,728	164,332	4.12%
YoY %	-0.22%	0.01%	-0.36%	25.44%	1.33%	0.85%	-	-
Horiz. %	127.47%	127.74%	127.73%	128.19%	102.19%	100.85%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-7.65%	16.04%	10.30%	2.74%	6.41%	8.98%	9.62%	-
YoY %	-147.69%	55.73%	275.91%	-57.25%	-28.62%	-6.65%	-	-
Horiz. %	-79.52%	166.74%	107.07%	28.48%	66.63%	93.35%	100.00%	-
ROE	-2.07%	5.59%	3.53%	1.64%	3.68%	3.94%	7.57%	-
YoY %	-137.03%	58.36%	115.24%	-55.43%	-6.60%	-47.95%	-	-
Horiz. %	-27.34%	73.84%	46.63%	21.66%	48.61%	52.05%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	21.60	34.18	29.84	51.06	57.78	44.48	64.22	-16.59%
YoY %	-36.81%	14.54%	-41.56%	-11.63%	29.90%	-30.74%	-	-
Horiz. %	33.63%	53.22%	46.47%	79.51%	89.97%	69.26%	100.00%	-
EPS	-1.70	5.25	3.04	1.38	3.68	3.98	7.04	-
YoY %	-132.38%	72.70%	120.29%	-62.50%	-7.54%	-43.47%	-	-
Horiz. %	-24.15%	74.57%	43.18%	19.60%	52.27%	56.53%	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	0.82	0.94	0.86	0.84	1.00	1.01	0.93	-2.07%
YoY %	-12.77%	9.30%	2.38%	-16.00%	-0.99%	8.60%	-	-
Horiz. %	88.17%	101.08%	92.47%	90.32%	107.53%	108.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 210,305
RPS	21.55	34.18	29.84	51.23	46.22	35.12	50.27	-13.16%
YoY %	-36.95%	14.54%	-41.75%	10.84%	31.61%	-30.14%	-	-
Horiz. %	42.87%	67.99%	59.36%	101.91%	91.94%	69.86%	100.00%	-
EPS	-1.70	5.25	3.04	1.38	2.94	3.14	5.51	-
YoY %	-132.38%	72.70%	120.29%	-53.06%	-6.37%	-43.01%	-	-
Horiz. %	-30.85%	95.28%	55.17%	25.05%	53.36%	56.99%	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	0.8182	0.9399	0.8598	0.8428	0.7999	0.7973	0.728	1.96%
YoY %	-12.95%	9.32%	2.02%	5.36%	0.33%	9.52%	-	-
Horiz. %	112.39%	129.11%	118.10%	115.77%	109.88%	109.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.23	0.21	0.19	0.19	0.40	0.25	0.26	-
P/RPS	1.06	0.61	0.64	0.37	0.69	0.56	0.40	17.62%
YoY %	73.77%	-4.69%	72.97%	-46.38%	23.21%	40.00%	-	-
Horiz. %	265.00%	152.50%	160.00%	92.50%	172.50%	140.00%	100.00%	-
P/EPS	-13.53	4.00	6.25	13.77	10.88	6.28	3.69	-
YoY %	-438.25%	-36.00%	-54.61%	26.56%	73.25%	70.19%	-	-
Horiz. %	-366.67%	108.40%	169.38%	373.17%	294.85%	170.19%	100.00%	-
EY	-7.39	25.00	16.00	7.26	9.19	15.92	27.08	-
YoY %	-129.56%	56.25%	120.39%	-21.00%	-42.27%	-41.21%	-	-
Horiz. %	-27.29%	92.32%	59.08%	26.81%	33.94%	58.79%	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	0.28	0.22	0.22	0.23	0.40	0.25	0.28	0.00%
YoY %	27.27%	0.00%	-4.35%	-42.50%	60.00%	-10.71%	-	-
Horiz. %	100.00%	78.57%	78.57%	82.14%	142.86%	89.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/08/10	27/08/09	29/08/08	23/08/07	25/08/06	25/08/05	-
Price	0.21	0.22	0.19	0.20	0.36	0.25	0.28	-
P/RPS	0.97	0.64	0.64	0.39	0.62	0.56	0.44	14.07%
YoY %	51.56%	0.00%	64.10%	-37.10%	10.71%	27.27%	-	-
Horiz. %	220.45%	145.45%	145.45%	88.64%	140.91%	127.27%	100.00%	-
P/EPS	-12.35	4.19	6.25	14.49	9.79	6.28	3.98	-
YoY %	-394.75%	-32.96%	-56.87%	48.01%	55.89%	57.79%	-	-
Horiz. %	-310.30%	105.28%	157.04%	364.07%	245.98%	157.79%	100.00%	-
EY	-8.10	23.86	16.00	6.90	10.21	15.92	25.14	-
YoY %	-133.95%	49.12%	131.88%	-32.42%	-35.87%	-36.67%	-	-
Horiz. %	-32.22%	94.91%	63.64%	27.45%	40.61%	63.33%	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	0.26	0.23	0.22	0.24	0.36	0.25	0.30	-2.35%
YoY %	13.04%	4.55%	-8.33%	-33.33%	44.00%	-16.67%	-	-
Horiz. %	86.67%	76.67%	73.33%	80.00%	120.00%	83.33%	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