[SIME] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 2.28%
YoY- 112.74%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 33,230,620 32,563,788 32,722,472 28,230,248 27,191,625 26,614,870 20,047,044 40.02%
PBT 5,003,604 4,354,716 4,071,552 3,572,214 3,312,898 3,493,132 1,512,016 121.90%
Tax -1,464,086 -1,264,920 -1,267,224 -889,093 -739,848 -702,318 -427,556 127.01%
NP 3,539,517 3,089,796 2,804,328 2,683,121 2,573,050 2,790,814 1,084,460 119.87%
-
NP to SH 3,321,132 2,802,596 2,405,076 2,385,669 2,332,408 2,543,734 1,054,308 114.73%
-
Tax Rate 29.26% 29.05% 31.12% 24.89% 22.33% 20.11% 28.28% -
Total Cost 29,691,102 29,473,992 29,918,144 25,547,127 24,618,574 23,824,056 18,962,584 34.80%
-
Net Worth 19,538,363 18,767,894 0 7,852,804 7,444,888 7,414,771 9,114,345 66.17%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 389,987 572,191 - - - - - -
Div Payout % 11.74% 20.42% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 19,538,363 18,767,894 0 7,852,804 7,444,888 7,414,771 9,114,345 66.17%
NOSH 5,849,809 5,721,919 5,511,173 2,492,953 2,481,629 2,471,590 2,463,336 77.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.65% 9.49% 8.57% 9.50% 9.46% 10.49% 5.41% -
ROE 17.00% 14.93% 0.00% 30.38% 31.33% 34.31% 11.57% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 568.06 569.11 593.75 1,132.40 1,095.72 1,076.83 813.82 -21.29%
EPS 56.77 48.98 43.64 44.16 43.91 48.14 42.80 20.70%
DPS 6.67 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.28 0.00 3.15 3.00 3.00 3.70 -6.59%
Adjusted Per Share Value based on latest NOSH - 2,515,153
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 487.81 478.02 480.35 414.41 399.16 390.70 294.28 40.02%
EPS 48.75 41.14 35.31 35.02 34.24 37.34 15.48 114.70%
DPS 5.72 8.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8682 2.7551 0.00 1.1528 1.0929 1.0885 1.338 66.17%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 9.35 11.90 10.40 9.60 8.10 7.20 6.00 -
P/RPS 1.65 2.09 1.75 0.85 0.74 0.67 0.74 70.59%
P/EPS 16.47 24.30 23.83 10.03 8.62 7.00 14.02 11.32%
EY 6.07 4.12 4.20 9.97 11.60 14.29 7.13 -10.16%
DY 0.71 0.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.63 0.00 3.05 2.70 2.40 1.62 43.97%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 - 28/08/07 31/05/07 28/02/07 27/11/06 -
Price 9.25 12.00 0.00 9.50 10.00 7.80 6.15 -
P/RPS 1.63 2.11 0.00 0.84 0.91 0.72 0.76 66.23%
P/EPS 16.29 24.50 0.00 9.93 10.64 7.58 14.37 8.71%
EY 6.14 4.08 0.00 10.07 9.40 13.19 6.96 -8.01%
DY 0.72 0.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.66 0.00 3.02 3.33 2.60 1.66 40.64%

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