[SMI] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.55%
YoY- 500.58%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 115,597 143,792 135,578 127,573 192,973 199,524 142,445 -3.41%
PBT -5,044 23,230 -23,717 15,320 7,829 10,206 3,408 -
Tax -2,275 -12,770 5,250 -2,822 -5,585 -4,098 -1,494 7.25%
NP -7,319 10,460 -18,467 12,498 2,244 6,108 1,914 -
-
NP to SH -3,350 10,255 -19,005 13,357 2,224 6,046 2,012 -
-
Tax Rate - 54.97% - 18.42% 71.34% 40.15% 43.84% -
Total Cost 122,916 133,332 154,045 115,075 190,729 193,416 140,531 -2.20%
-
Net Worth 167,757 170,595 163,716 188,866 173,249 168,811 163,461 0.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 167,757 170,595 163,716 188,866 173,249 168,811 163,461 0.43%
NOSH 209,940 210,612 209,892 209,851 206,250 168,811 163,461 4.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -6.33% 7.27% -13.62% 9.80% 1.16% 3.06% 1.34% -
ROE -2.00% 6.01% -11.61% 7.07% 1.28% 3.58% 1.23% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.13 68.27 64.59 60.79 93.56 118.19 87.14 -7.34%
EPS -1.60 4.87 -9.05 6.36 1.08 3.58 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.78 0.90 0.84 1.00 1.00 -3.64%
Adjusted Per Share Value based on latest NOSH - 209,851
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.96 68.36 64.45 60.65 91.74 94.85 67.72 -3.41%
EPS -1.59 4.88 -9.04 6.35 1.06 2.87 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7975 0.811 0.7783 0.8979 0.8236 0.8025 0.7771 0.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.19 0.29 0.21 0.17 0.36 0.23 -
P/RPS 0.34 0.28 0.45 0.35 0.18 0.30 0.26 4.56%
P/EPS -11.89 3.90 -3.20 3.30 15.77 10.05 18.69 -
EY -8.41 25.63 -31.22 30.31 6.34 9.95 5.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.37 0.23 0.20 0.36 0.23 0.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 25/11/10 26/11/09 27/11/08 29/11/07 28/11/06 -
Price 0.17 0.21 0.34 0.19 0.11 0.32 0.28 -
P/RPS 0.31 0.31 0.53 0.31 0.12 0.27 0.32 -0.52%
P/EPS -10.64 4.31 -3.75 2.99 10.20 8.93 22.75 -
EY -9.40 23.19 -26.63 33.50 9.80 11.19 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.44 0.21 0.13 0.32 0.28 -4.67%

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