[SIME] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -74.8%
YoY- 128.12%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 34,044,712 24,922,965 16,281,894 8,180,618 28,230,248 20,393,719 13,307,435 87.16%
PBT 5,206,358 3,752,703 2,177,358 1,017,888 3,572,214 2,484,674 1,746,566 107.26%
Tax -1,453,844 -1,098,065 -632,460 -316,806 -889,093 -554,886 -351,159 158.05%
NP 3,752,514 2,654,638 1,544,898 701,082 2,683,121 1,929,788 1,395,407 93.49%
-
NP to SH 3,512,108 2,490,849 1,401,298 601,269 2,385,669 1,749,306 1,271,867 96.94%
-
Tax Rate 27.92% 29.26% 29.05% 31.12% 24.89% 22.33% 20.11% -
Total Cost 30,292,198 22,268,327 14,736,996 7,479,536 25,547,127 18,463,931 11,912,028 86.41%
-
Net Worth 21,262,299 19,538,363 18,767,894 0 7,852,804 7,444,888 7,414,771 101.97%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,886,018 292,490 286,095 - - - - -
Div Payout % 82.17% 11.74% 20.42% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 21,262,299 19,538,363 18,767,894 0 7,852,804 7,444,888 7,414,771 101.97%
NOSH 5,889,833 5,849,809 5,721,919 5,511,173 2,492,953 2,481,629 2,471,590 78.50%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.02% 10.65% 9.49% 8.57% 9.50% 9.46% 10.49% -
ROE 16.52% 12.75% 7.47% 0.00% 30.38% 23.50% 17.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 578.03 426.05 284.55 148.44 1,132.40 821.79 538.42 4.85%
EPS 59.63 42.58 24.49 10.91 44.16 32.93 24.07 83.18%
DPS 49.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 3.34 3.28 0.00 3.15 3.00 3.00 13.14%
Adjusted Per Share Value based on latest NOSH - 5,511,173
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 499.76 365.86 239.01 120.09 414.41 299.37 195.35 87.16%
EPS 51.56 36.56 20.57 8.83 35.02 25.68 18.67 96.96%
DPS 42.37 4.29 4.20 0.00 0.00 0.00 0.00 -
NAPS 3.1212 2.8682 2.7551 0.00 1.1528 1.0929 1.0885 101.96%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 9.25 9.35 11.90 10.40 9.60 8.10 7.20 -
P/RPS 1.60 2.19 4.18 7.01 0.85 0.99 1.34 12.56%
P/EPS 15.51 21.96 48.59 95.33 10.03 11.49 13.99 7.12%
EY 6.45 4.55 2.06 1.05 9.97 8.70 7.15 -6.64%
DY 5.30 0.53 0.42 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.80 3.63 0.00 3.05 2.70 2.40 4.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 27/02/08 - 28/08/07 31/05/07 28/02/07 -
Price 6.45 9.25 12.00 0.00 9.50 10.00 7.80 -
P/RPS 1.12 2.17 4.22 0.00 0.84 1.22 1.45 -15.82%
P/EPS 10.82 21.72 49.00 0.00 9.93 14.19 15.16 -20.15%
EY 9.24 4.60 2.04 0.00 10.07 7.05 6.60 25.17%
DY 7.60 0.54 0.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.77 3.66 0.00 3.02 3.33 2.60 -22.04%

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