[SIME] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 141.27%
YoY- 167.94%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 32,722,472 28,230,248 27,191,625 26,614,870 20,047,044 20,162,150 19,670,382 40.35%
PBT 4,071,552 3,572,214 3,312,898 3,493,132 1,512,016 1,634,100 1,423,629 101.35%
Tax -1,267,224 -889,093 -739,848 -702,318 -427,556 -429,886 -460,546 96.23%
NP 2,804,328 2,683,121 2,573,050 2,790,814 1,084,460 1,204,214 963,082 103.77%
-
NP to SH 2,405,076 2,385,669 2,332,408 2,543,734 1,054,308 1,121,400 959,266 84.45%
-
Tax Rate 31.12% 24.89% 22.33% 20.11% 28.28% 26.31% 32.35% -
Total Cost 29,918,144 25,547,127 24,618,574 23,824,056 18,962,584 18,957,936 18,707,300 36.71%
-
Net Worth 0 7,852,804 7,444,888 7,414,771 9,114,345 8,677,539 8,229,968 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 729,205 161,371 -
Div Payout % - - - - - 65.03% 16.82% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 7,852,804 7,444,888 7,414,771 9,114,345 8,677,539 8,229,968 -
NOSH 5,511,173 2,492,953 2,481,629 2,471,590 2,463,336 2,430,683 2,420,578 72.98%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.57% 9.50% 9.46% 10.49% 5.41% 5.97% 4.90% -
ROE 0.00% 30.38% 31.33% 34.31% 11.57% 12.92% 11.66% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 593.75 1,132.40 1,095.72 1,076.83 813.82 829.48 812.63 -18.86%
EPS 43.64 44.16 43.91 48.14 42.80 46.10 39.60 6.68%
DPS 0.00 0.00 0.00 0.00 0.00 30.00 6.67 -
NAPS 0.00 3.15 3.00 3.00 3.70 3.57 3.40 -
Adjusted Per Share Value based on latest NOSH - 2,475,095
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 478.57 412.87 397.68 389.24 293.19 294.87 287.68 40.35%
EPS 35.17 34.89 34.11 37.20 15.42 16.40 14.03 84.43%
DPS 0.00 0.00 0.00 0.00 0.00 10.66 2.36 -
NAPS 0.00 1.1485 1.0888 1.0844 1.333 1.2691 1.2036 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 10.40 9.60 8.10 7.20 6.00 5.50 6.10 -
P/RPS 1.75 0.85 0.74 0.67 0.74 0.66 0.75 75.83%
P/EPS 23.83 10.03 8.62 7.00 14.02 11.92 15.39 33.80%
EY 4.20 9.97 11.60 14.29 7.13 8.39 6.50 -25.23%
DY 0.00 0.00 0.00 0.00 0.00 5.45 1.09 -
P/NAPS 0.00 3.05 2.70 2.40 1.62 1.54 1.79 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date - 28/08/07 31/05/07 28/02/07 27/11/06 29/08/06 30/05/06 -
Price 0.00 9.50 10.00 7.80 6.15 5.75 5.75 -
P/RPS 0.00 0.84 0.91 0.72 0.76 0.69 0.71 -
P/EPS 0.00 9.93 10.64 7.58 14.37 12.46 14.51 -
EY 0.00 10.07 9.40 13.19 6.96 8.02 6.89 -
DY 0.00 0.00 0.00 0.00 0.00 5.22 1.16 -
P/NAPS 0.00 3.02 3.33 2.60 1.66 1.61 1.69 -

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