[SMI] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 20.04%
YoY- 151.62%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 95,126 125,023 145,767 136,222 131,280 218,135 167,443 -8.98%
PBT -10,285 -3,461 -16,327 24,840 9,546 12,248 4,432 -
Tax 589 -2,797 -4,365 -4,942 -2,125 -6,159 -1,837 -
NP -9,696 -6,258 -20,692 19,898 7,421 6,089 2,595 -
-
NP to SH -8,792 -2,646 -20,865 19,823 7,878 6,015 2,524 -
-
Tax Rate - - - 19.90% 22.26% 50.29% 41.45% -
Total Cost 104,822 131,281 166,459 116,324 123,859 212,046 164,848 -7.26%
-
Net Worth 163,753 169,054 171,865 197,442 180,268 176,656 169,322 -0.55%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 163,753 169,054 171,865 197,442 180,268 176,656 169,322 -0.55%
NOSH 209,940 209,940 209,591 210,045 209,614 210,305 169,322 3.64%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -10.19% -5.01% -14.20% 14.61% 5.65% 2.79% 1.55% -
ROE -5.37% -1.57% -12.14% 10.04% 4.37% 3.40% 1.49% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 45.31 59.90 69.55 64.85 62.63 103.72 98.89 -12.18%
EPS -4.19 -1.27 -9.96 9.44 3.76 2.86 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.81 0.82 0.94 0.86 0.84 1.00 -4.05%
Adjusted Per Share Value based on latest NOSH - 210,045
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 45.31 59.55 69.43 64.89 62.53 103.90 79.76 -8.98%
EPS -4.19 -1.26 -9.94 9.44 3.75 2.87 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.8053 0.8186 0.9405 0.8587 0.8415 0.8065 -0.55%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.19 0.22 0.23 0.21 0.19 0.19 0.40 -
P/RPS 0.42 0.37 0.33 0.32 0.30 0.18 0.40 0.81%
P/EPS -4.54 -17.35 -2.31 2.23 5.06 6.64 26.83 -
EY -22.04 -5.76 -43.28 44.94 19.78 15.05 3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.28 0.22 0.22 0.23 0.40 -8.15%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 27/08/12 25/08/11 26/08/10 27/08/09 29/08/08 23/08/07 -
Price 0.16 0.20 0.21 0.22 0.19 0.20 0.36 -
P/RPS 0.35 0.33 0.30 0.34 0.30 0.19 0.36 -0.46%
P/EPS -3.82 -15.78 -2.11 2.33 5.06 6.99 24.15 -
EY -26.17 -6.34 -47.41 42.90 19.78 14.30 4.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.26 0.23 0.22 0.24 0.36 -8.58%

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