[SMI] YoY Cumulative 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- 18.2%

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
Cumulative Result
Revenue	145,206	159,836	104,451	147,085	180,464	56,860	49,359	19.68%
YoY %	-9.15%	53.02%	-28.99%	-18.50%	217.38%	15.20%	-	-
Horiz. %	294.18%	323.82%	211.61%	297.99%	365.62%	115.20%	100.00%	-
PBT	7,491	14,117	9,565	18,941	10,609	1,952	-11,766	-
YoY %	-46.94%	47.59%	-49.50%	78.54%	443.49%	116.59%	-	-
Horiz. %	-63.67%	-119.98%	-81.29%	-160.98%	-90.17%	-16.59%	100.00%	-
Tax	-4,420	-3,932	-2,489	-5,266	-1,871	-853	916	-
YoY %	-12.41%	-57.98%	52.73%	-181.45%	-119.34%	-193.12%	-	-
Horiz. %	-482.53%	-429.26%	-271.72%	-574.89%	-204.26%	-93.12%	100.00%	-
NP	3,071	10,185	7,076	13,675	8,738	1,099	-10,850	-
YoY %	-69.85%	43.94%	-48.26%	56.50%	695.09%	110.13%	-	-
Horiz. %	-28.30%	-93.87%	-65.22%	-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	3,072	10,131	7,029	13,675	8,738	1,099	-10,850	-
YoY %	-69.68%	44.13%	-48.60%	56.50%	695.09%	110.13%	-	-
Horiz. %	-28.31%	-93.37%	-64.78%	-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%	17.64%	43.70%	-	-
YoY %	111.85%	7.03%	-6.40%	57.60%	-59.63%	0.00%	-	-
Horiz. %	135.01%	63.73%	59.54%	63.62%	40.37%	100.00%	-	-
Total Cost	142,135	149,651	97,375	133,410	171,726	55,761	60,209	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	1.74%	6.00%	4.24%	8.76%	6.11%	0.76%	-7.66%	-
YoY %	-71.00%	41.51%	-51.60%	43.37%	703.95%	109.92%	-	-
Horiz. %	-22.72%	-78.33%	-55.35%	-114.36%	-79.77%	-9.92%	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	69.01	94.61	63.01	89.49	116.07	36.73	31.71	13.82%
YoY %	-27.06%	50.15%	-29.59%	-22.90%	216.01%	15.83%	-	-
Horiz. %	217.63%	298.36%	198.71%	282.21%	366.04%	115.83%	100.00%	-
EPS	1.46	6.00	4.24	8.32	5.62	0.71	-6.97	-
YoY %	-75.67%	41.51%	-49.04%	48.04%	691.55%	110.19%	-	-
Horiz. %	-20.95%	-86.08%	-60.83%	-119.37%	-80.63%	-10.19%	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	69.17	76.13	49.75	70.06	85.96	27.08	23.51	19.68%
YoY %	-9.14%	53.03%	-28.99%	-18.50%	217.43%	15.19%	-	-
Horiz. %	294.22%	323.82%	211.61%	298.00%	365.63%	115.19%	100.00%	-
EPS	1.46	4.83	3.35	6.51	4.16	0.52	-5.17	-
YoY %	-69.77%	44.18%	-48.54%	56.49%	700.00%	110.06%	-	-
Horiz. %	-28.24%	-93.42%	-64.80%	-125.92%	-80.46%	-10.06%	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	0.8419	0.8047	0.7896	0.7438	0.6813	0.6931	0.6748	3.75%
YoY %	4.62%	1.91%	6.16%	9.17%	-1.70%	2.71%	-	-
Horiz. %	124.76%	119.25%	117.01%	110.23%	100.96%	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
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	0.25	0.38	0.37	0.28	0.28	0.68	0.69	-15.55%
YoY %	-34.21%	2.70%	32.14%	0.00%	-58.82%	-1.45%	-	-
Horiz. %	36.23%	55.07%	53.62%	40.58%	40.58%	98.55%	100.00%	-
P/EPS	11.64	6.00	5.42	3.00	5.87	35.21	-3.16	-
YoY %	94.00%	10.70%	80.67%	-48.89%	-83.33%	1,214.24%	-	-
Horiz. %	-368.35%	-189.87%	-171.52%	-94.94%	-185.76%	-1,114.24%	100.00%	-
EY	8.59	16.66	18.43	33.28	17.03	2.84	-31.68	-
YoY %	-48.44%	-9.60%	-44.62%	95.42%	499.65%	108.96%	-	-
Horiz. %	-27.11%	-52.59%	-58.18%	-105.05%	-53.76%	-8.96%	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	0.16	0.34	0.44	0.26	0.27	0.71	0.63	-20.40%
YoY %	-52.94%	-22.73%	69.23%	-3.70%	-61.97%	12.70%	-	-
Horiz. %	25.40%	53.97%	69.84%	41.27%	42.86%	112.70%	100.00%	-
P/EPS	7.53	5.34	6.60	2.76	5.52	36.62	-2.87	-
YoY %	41.01%	-19.09%	139.13%	-50.00%	-84.93%	1,375.96%	-	-
Horiz. %	-262.37%	-186.06%	-229.97%	-96.17%	-192.33%	-1,275.96%	100.00%	-
EY	13.27	18.74	15.14	36.17	18.13	2.73	-34.85	-
YoY %	-29.19%	23.78%	-58.14%	99.50%	564.10%	107.83%	-	-
Horiz. %	-38.08%	-53.77%	-43.44%	-103.79%	-52.02%	-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