[SMI] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.68%
YoY- 244.78%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 109,121 109,517 172,277 127,109 176,198 207,604 144,139 -4.52%
PBT -7,708 -4,801 247 19,121 7,642 14,455 5,655 -
Tax -78 -2,255 -5,970 -4,276 -3,728 -5,096 -2,656 -44.42%
NP -7,786 -7,056 -5,723 14,845 3,914 9,359 2,999 -
-
NP to SH -5,037 -5,680 -6,283 15,184 4,404 9,285 2,943 -
-
Tax Rate - - 2,417.00% 22.36% 48.78% 35.25% 46.97% -
Total Cost 116,907 116,573 178,000 112,264 172,284 198,245 141,140 -3.08%
-
Net Worth 165,852 145,800 176,455 188,348 174,695 170,605 161,290 0.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 165,852 145,800 176,455 188,348 174,695 170,605 161,290 0.46%
NOSH 209,940 209,940 210,066 209,276 210,476 208,055 166,279 3.95%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -7.14% -6.44% -3.32% 11.68% 2.22% 4.51% 2.08% -
ROE -3.04% -3.90% -3.56% 8.06% 2.52% 5.44% 1.82% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.98 60.84 82.01 60.74 83.71 99.78 86.68 -8.16%
EPS -2.40 -3.16 -2.99 7.26 2.09 4.46 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.84 0.90 0.83 0.82 0.97 -3.36%
Adjusted Per Share Value based on latest NOSH - 209,276
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.98 52.17 82.06 60.55 83.93 98.89 68.66 -4.52%
EPS -2.40 -2.71 -2.99 7.23 2.10 4.42 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.6945 0.8405 0.8972 0.8321 0.8126 0.7683 0.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.18 0.20 0.25 0.21 0.10 0.31 0.26 -
P/RPS 0.35 0.33 0.30 0.35 0.12 0.31 0.30 2.60%
P/EPS -7.50 -6.34 -8.36 2.89 4.78 6.95 14.69 -
EY -13.33 -15.78 -11.96 34.55 20.92 14.40 6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.30 0.23 0.12 0.38 0.27 -2.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 28/02/11 23/02/10 25/02/09 28/02/08 27/02/07 -
Price 0.15 0.19 0.26 0.21 0.12 0.22 0.38 -
P/RPS 0.29 0.31 0.32 0.35 0.14 0.22 0.44 -6.70%
P/EPS -6.25 -6.02 -8.69 2.89 5.74 4.93 21.47 -
EY -16.00 -16.61 -11.50 34.55 17.44 20.29 4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.31 0.23 0.14 0.27 0.39 -11.28%

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