[SIME] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -14.22%
YoY- -21.9%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 42,336,584 46,109,023 45,120,277 45,992,016 46,967,504 47,254,526 44,297,974 -2.97%
PBT 2,681,072 4,313,993 4,303,976 4,586,504 5,132,680 5,694,522 5,683,838 -39.37%
Tax -616,280 -482,344 -983,146 -1,036,546 -978,872 -1,348,117 -1,439,085 -43.15%
NP 2,064,792 3,831,649 3,320,829 3,549,958 4,153,808 4,346,405 4,244,753 -38.12%
-
NP to SH 1,955,956 3,700,648 3,186,713 3,397,578 3,961,000 4,150,156 4,068,090 -38.59%
-
Tax Rate 22.99% 11.18% 22.84% 22.60% 19.07% 23.67% 25.32% -
Total Cost 40,271,792 42,277,374 41,799,448 42,442,058 42,813,696 42,908,121 40,053,221 0.36%
-
Net Worth 27,513,138 27,102,830 26,202,043 25,899,470 26,859,328 26,021,105 24,939,791 6.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 2,043,228 560,899 841,282 - 2,103,322 801,278 -
Div Payout % - 55.21% 17.60% 24.76% - 50.68% 19.70% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 27,513,138 27,102,830 26,202,043 25,899,470 26,859,328 26,021,105 24,939,791 6.75%
NOSH 6,007,235 6,009,496 6,009,642 6,009,158 6,008,798 6,009,493 6,009,588 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.88% 8.31% 7.36% 7.72% 8.84% 9.20% 9.58% -
ROE 7.11% 13.65% 12.16% 13.12% 14.75% 15.95% 16.31% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 704.76 767.27 750.80 765.37 781.65 786.33 737.12 -2.94%
EPS 32.56 61.58 53.03 56.54 65.92 69.06 67.69 -38.58%
DPS 0.00 34.00 9.33 14.00 0.00 35.00 13.33 -
NAPS 4.58 4.51 4.36 4.31 4.47 4.33 4.15 6.78%
Adjusted Per Share Value based on latest NOSH - 6,009,660
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 619.17 674.34 659.88 672.63 686.90 691.10 647.86 -2.97%
EPS 28.61 54.12 46.61 49.69 57.93 60.70 59.50 -38.59%
DPS 0.00 29.88 8.20 12.30 0.00 30.76 11.72 -
NAPS 4.0238 3.9638 3.832 3.7878 3.9282 3.8056 3.6474 6.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 9.50 9.58 9.27 9.52 9.80 9.89 9.74 -
P/RPS 1.35 1.25 1.23 1.24 1.25 1.26 1.32 1.50%
P/EPS 29.18 15.56 17.48 16.84 14.87 14.32 14.39 60.13%
EY 3.43 6.43 5.72 5.94 6.73 6.98 6.95 -37.52%
DY 0.00 3.55 1.01 1.47 0.00 3.54 1.37 -
P/NAPS 2.07 2.12 2.13 2.21 2.19 2.28 2.35 -8.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 27/02/13 27/11/12 29/08/12 30/05/12 -
Price 9.65 9.39 9.42 9.17 9.50 9.80 9.64 -
P/RPS 1.37 1.22 1.25 1.20 1.22 1.25 1.31 3.02%
P/EPS 29.64 15.25 17.76 16.22 14.41 14.19 14.24 62.94%
EY 3.37 6.56 5.63 6.17 6.94 7.05 7.02 -38.66%
DY 0.00 3.62 0.99 1.53 0.00 3.57 1.38 -
P/NAPS 2.11 2.08 2.16 2.13 2.13 2.26 2.32 -6.12%

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