[SMI] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[SMI] SOUTH MALAYSIA INDUSTRIES BHD

Announcement Date

25-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -136.14%

YoY- -132.31%

Quarter Report

SMIB-2nd Qtr Results.pdf

Latest QR

Upcoming QR

SMI's Result

SMI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	30,251	46,694	60,747	45,241	71,751	62,637	107,557	-19.04%
YoY %	-35.21%	-23.13%	34.27%	-36.95%	14.55%	-41.76%	-	-
Horiz. %	28.13%	43.41%	56.48%	42.06%	66.71%	58.24%	100.00%	-
PBT	-5,994	-4,366	-1,790	-3,129	13,444	7,723	5,821	-
YoY %	-37.29%	-143.91%	42.79%	-123.27%	74.08%	32.67%	-	-
Horiz. %	-102.97%	-75.00%	-30.75%	-53.75%	230.96%	132.67%	100.00%	-
Tax	-55	-209	-875	-333	-1,938	-1,271	-2,875	-48.26%
YoY %	73.68%	76.11%	-162.76%	82.82%	-52.48%	55.79%	-	-
Horiz. %	1.91%	7.27%	30.43%	11.58%	67.41%	44.21%	100.00%	-
NP	-6,049	-4,575	-2,665	-3,462	11,506	6,452	2,946	-
YoY %	-32.22%	-71.67%	23.02%	-130.09%	78.33%	119.01%	-	-
Horiz. %	-205.33%	-155.30%	-90.46%	-117.52%	390.56%	219.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,772	-4,283	-1,845	-3,561	11,021	6,381	2,907	-
YoY %	-34.77%	-132.14%	48.19%	-132.31%	72.72%	119.50%	-	-
Horiz. %	-198.56%	-147.33%	-63.47%	-122.50%	379.12%	219.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	14.42%	16.46%	49.39%	-
YoY %	-	-	-	-	-12.39%	-66.67%	-	-
Horiz. %	-	-	-	-	29.20%	33.33%	100.00%	-
Total Cost	36,300	51,269	63,412	48,703	60,245	56,185	104,611	-16.16%
YoY %	-29.20%	-19.15%	30.20%	-19.16%	7.23%	-46.29%	-	-
Horiz. %	34.70%	49.01%	60.62%	46.56%	57.59%	53.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,256	163,753	170,051	171,765	197,328	180,515	176,947	-2.36%
YoY %	-6.41%	-3.70%	-1.00%	-12.95%	9.31%	2.02%	-	-
Horiz. %	86.61%	92.54%	96.10%	97.07%	111.52%	102.02%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	153,256	163,753	170,051	171,765	197,328	180,515	176,947	-2.36%
YoY %	-6.41%	-3.70%	-1.00%	-12.95%	9.31%	2.02%	-	-
Horiz. %	86.61%	92.54%	96.10%	97.07%	111.52%	102.02%	100.00%	-
NOSH	209,940	209,940	209,940	209,470	209,923	209,901	210,652	-0.05%
YoY %	0.00%	0.00%	0.22%	-0.22%	0.01%	-0.36%	-	-
Horiz. %	99.66%	99.66%	99.66%	99.44%	99.65%	99.64%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	-20.00%	-9.80%	-4.39%	-7.65%	16.04%	10.30%	2.74%	-
YoY %	-104.08%	-123.23%	42.61%	-147.69%	55.73%	275.91%	-	-
Horiz. %	-729.93%	-357.66%	-160.22%	-279.20%	585.40%	375.91%	100.00%	-
ROE	-3.77%	-2.62%	-1.08%	-2.07%	5.59%	3.53%	1.64%	-
YoY %	-43.89%	-142.59%	47.83%	-137.03%	58.36%	115.24%	-	-
Horiz. %	-229.88%	-159.76%	-65.85%	-126.22%	340.85%	215.24%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	14.41	22.24	28.94	21.60	34.18	29.84	51.06	-19.00%
YoY %	-35.21%	-23.15%	33.98%	-36.81%	14.54%	-41.56%	-	-
Horiz. %	28.22%	43.56%	56.68%	42.30%	66.94%	58.44%	100.00%	-
EPS	-2.75	-2.04	-0.88	-1.70	5.25	3.04	1.38	-
YoY %	-34.80%	-131.82%	48.24%	-132.38%	72.70%	120.29%	-	-
Horiz. %	-199.28%	-147.83%	-63.77%	-123.19%	380.43%	220.29%	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	0.73	0.78	0.81	0.82	0.94	0.86	0.84	-2.31%
YoY %	-6.41%	-3.70%	-1.22%	-12.77%	9.30%	2.38%	-	-
Horiz. %	86.90%	92.86%	96.43%	97.62%	111.90%	102.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 209,591
RPS	14.41	22.24	28.94	21.55	34.18	29.84	51.23	-19.04%
YoY %	-35.21%	-23.15%	34.29%	-36.95%	14.54%	-41.75%	-	-
Horiz. %	28.13%	43.41%	56.49%	42.07%	66.72%	58.25%	100.00%	-
EPS	-2.75	-2.04	-0.88	-1.70	5.25	3.04	1.38	-
YoY %	-34.80%	-131.82%	48.24%	-132.38%	72.70%	120.29%	-	-
Horiz. %	-199.28%	-147.83%	-63.77%	-123.19%	380.43%	220.29%	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	0.73	0.78	0.81	0.8182	0.9399	0.8598	0.8428	-2.36%
YoY %	-6.41%	-3.70%	-1.00%	-12.95%	9.32%	2.02%	-	-
Horiz. %	86.62%	92.55%	96.11%	97.08%	111.52%	102.02%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.20	0.19	0.22	0.23	0.21	0.19	0.19	-
P/RPS	1.39	0.85	0.76	1.06	0.61	0.64	0.37	24.66%
YoY %	63.53%	11.84%	-28.30%	73.77%	-4.69%	72.97%	-	-
Horiz. %	375.68%	229.73%	205.41%	286.49%	164.86%	172.97%	100.00%	-
P/EPS	-7.27	-9.31	-25.03	-13.53	4.00	6.25	13.77	-
YoY %	21.91%	62.80%	-85.00%	-438.25%	-36.00%	-54.61%	-	-
Horiz. %	-52.80%	-67.61%	-181.77%	-98.26%	29.05%	45.39%	100.00%	-
EY	-13.75	-10.74	-3.99	-7.39	25.00	16.00	7.26	-
YoY %	-28.03%	-169.17%	46.01%	-129.56%	56.25%	120.39%	-	-
Horiz. %	-189.39%	-147.93%	-54.96%	-101.79%	344.35%	220.39%	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	0.27	0.24	0.27	0.28	0.22	0.22	0.23	2.70%
YoY %	12.50%	-11.11%	-3.57%	27.27%	0.00%	-4.35%	-	-
Horiz. %	117.39%	104.35%	117.39%	121.74%	95.65%	95.65%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	29/08/14	27/08/13	27/08/12	25/08/11	26/08/10	27/08/09	29/08/08	-
Price	0.20	0.16	0.20	0.21	0.22	0.19	0.20	-
P/RPS	1.39	0.72	0.69	0.97	0.64	0.64	0.39	23.58%
YoY %	93.06%	4.35%	-28.87%	51.56%	0.00%	64.10%	-	-
Horiz. %	356.41%	184.62%	176.92%	248.72%	164.10%	164.10%	100.00%	-
P/EPS	-7.27	-7.84	-22.76	-12.35	4.19	6.25	14.49	-
YoY %	7.27%	65.55%	-84.29%	-394.75%	-32.96%	-56.87%	-	-
Horiz. %	-50.17%	-54.11%	-157.07%	-85.23%	28.92%	43.13%	100.00%	-
EY	-13.75	-12.75	-4.39	-8.10	23.86	16.00	6.90	-
YoY %	-7.84%	-190.43%	45.80%	-133.95%	49.12%	131.88%	-	-
Horiz. %	-199.28%	-184.78%	-63.62%	-117.39%	345.80%	231.88%	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	0.27	0.21	0.25	0.26	0.23	0.22	0.24	1.98%
YoY %	28.57%	-16.00%	-3.85%	13.04%	4.55%	-8.33%	-	-
Horiz. %	112.50%	87.50%	104.17%	108.33%	95.83%	91.67%	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