[SIME] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -11.27%
YoY- 63.92%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 20,047,044 20,162,150 19,670,382 20,187,648 20,817,180 18,645,727 18,068,014 7.16%
PBT 1,512,016 1,634,100 1,423,629 1,438,842 1,596,776 1,364,799 1,275,962 11.96%
Tax -427,556 -429,886 -460,546 -403,254 -435,732 -431,406 -541,112 -14.51%
NP 1,084,460 1,204,214 963,082 1,035,588 1,161,044 933,393 734,850 29.59%
-
NP to SH 1,054,308 1,121,400 959,266 949,372 1,069,924 801,205 734,850 27.17%
-
Tax Rate 28.28% 26.31% 32.35% 28.03% 27.29% 31.61% 42.41% -
Total Cost 18,962,584 18,957,936 18,707,300 19,152,060 19,656,136 17,712,334 17,333,164 6.16%
-
Net Worth 9,114,345 8,677,539 8,229,968 9,240,330 8,194,055 7,964,500 7,687,547 12.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 729,205 161,371 240,008 - 618,140 157,693 -
Div Payout % - 65.03% 16.82% 25.28% - 77.15% 21.46% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 9,114,345 8,677,539 8,229,968 9,240,330 8,194,055 7,964,500 7,687,547 12.00%
NOSH 2,463,336 2,430,683 2,420,578 2,400,085 2,388,937 2,377,462 2,365,399 2.73%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.41% 5.97% 4.90% 5.13% 5.58% 5.01% 4.07% -
ROE 11.57% 12.92% 11.66% 10.27% 13.06% 10.06% 9.56% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 813.82 829.48 812.63 841.12 871.40 784.27 763.85 4.31%
EPS 42.80 46.10 39.60 39.60 44.80 33.70 31.07 23.77%
DPS 0.00 30.00 6.67 10.00 0.00 26.00 6.67 -
NAPS 3.70 3.57 3.40 3.85 3.43 3.35 3.25 9.02%
Adjusted Per Share Value based on latest NOSH - 2,414,604
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 293.19 294.87 287.68 295.24 304.45 272.69 264.24 7.16%
EPS 15.42 16.40 14.03 13.88 15.65 11.72 10.75 27.16%
DPS 0.00 10.66 2.36 3.51 0.00 9.04 2.31 -
NAPS 1.333 1.2691 1.2036 1.3514 1.1984 1.1648 1.1243 12.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 6.00 5.50 6.10 6.15 6.20 5.80 5.95 -
P/RPS 0.74 0.66 0.75 0.73 0.71 0.74 0.78 -3.44%
P/EPS 14.02 11.92 15.39 15.55 13.84 17.21 19.15 -18.75%
EY 7.13 8.39 6.50 6.43 7.22 5.81 5.22 23.08%
DY 0.00 5.45 1.09 1.63 0.00 4.48 1.12 -
P/NAPS 1.62 1.54 1.79 1.60 1.81 1.73 1.83 -7.79%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 30/05/06 28/02/06 29/11/05 29/08/05 31/05/05 -
Price 6.15 5.75 5.75 6.20 6.30 6.10 5.80 -
P/RPS 0.76 0.69 0.71 0.74 0.72 0.78 0.76 0.00%
P/EPS 14.37 12.46 14.51 15.67 14.07 18.10 18.67 -16.00%
EY 6.96 8.02 6.89 6.38 7.11 5.52 5.36 19.00%
DY 0.00 5.22 1.16 1.61 0.00 4.26 1.15 -
P/NAPS 1.66 1.61 1.69 1.61 1.84 1.82 1.78 -4.54%

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