[SIME] QoQ Cumulative 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- 36.38%
YoY- 112.74%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 24,922,965 16,281,894 8,180,618 28,230,248 20,393,719 13,307,435 5,011,761 191.05%
PBT 3,752,703 2,177,358 1,017,888 3,572,214 2,484,674 1,746,566 378,004 361.27%
Tax -1,098,065 -632,460 -316,806 -889,093 -554,886 -351,159 -106,889 371.89%
NP 2,654,638 1,544,898 701,082 2,683,121 1,929,788 1,395,407 271,115 357.05%
-
NP to SH 2,490,849 1,401,298 601,269 2,385,669 1,749,306 1,271,867 263,577 346.37%
-
Tax Rate 29.26% 29.05% 31.12% 24.89% 22.33% 20.11% 28.28% -
Total Cost 22,268,327 14,736,996 7,479,536 25,547,127 18,463,931 11,912,028 4,740,646 180.21%
-
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 292,490 286,095 - - - - - -
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 12.75% 7.47% 0.00% 30.38% 23.50% 17.15% 2.89% -
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 426.05 284.55 148.44 1,132.40 821.79 538.42 203.45 63.60%
EPS 42.58 24.49 10.91 44.16 32.93 24.07 10.70 150.90%
DPS 5.00 5.00 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 365.86 239.01 120.09 414.41 299.37 195.35 73.57 191.06%
EPS 36.56 20.57 8.83 35.02 25.68 18.67 3.87 346.27%
DPS 4.29 4.20 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 2.19 4.18 7.01 0.85 0.99 1.34 2.95 -17.99%
P/EPS 21.96 48.59 95.33 10.03 11.49 13.99 56.07 -46.43%
EY 4.55 2.06 1.05 9.97 8.70 7.15 1.78 86.84%
DY 0.53 0.42 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 2.17 4.22 0.00 0.84 1.22 1.45 3.02 -19.76%
P/EPS 21.72 49.00 0.00 9.93 14.19 15.16 57.48 -47.70%
EY 4.60 2.04 0.00 10.07 7.05 6.60 1.74 91.08%
DY 0.54 0.42 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