[SIME] QoQ Cumulative 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- 77.47%
YoY- 63.92%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,011,761 20,162,150 14,752,787 10,093,824 5,204,295 18,645,727 13,551,011 -48.44%
PBT 378,004 1,634,100 1,067,722 719,421 399,194 1,364,799 956,972 -46.13%
Tax -106,889 -429,886 -345,410 -201,627 -108,933 -431,406 -405,834 -58.87%
NP 271,115 1,204,214 722,312 517,794 290,261 933,393 551,138 -37.65%
-
NP to SH 263,577 1,121,400 719,450 474,686 267,481 801,205 551,138 -38.81%
-
Tax Rate 28.28% 26.31% 32.35% 28.03% 27.29% 31.61% 42.41% -
Total Cost 4,740,646 18,957,936 14,030,475 9,576,030 4,914,034 17,712,334 12,999,873 -48.92%
-
Net Worth 9,114,345 8,677,539 8,229,969 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 - 729,205 121,028 120,004 - 618,140 118,269 -
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 8,229,969 9,240,330 8,194,055 7,964,500 7,687,547 12.00%
NOSH 2,463,336 2,430,683 2,420,579 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 2.89% 12.92% 8.74% 5.14% 3.26% 10.06% 7.17% -
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 203.45 829.48 609.47 420.56 217.85 784.27 572.88 -49.81%
EPS 10.70 46.10 29.70 19.80 11.20 33.70 23.30 -40.44%
DPS 0.00 30.00 5.00 5.00 0.00 26.00 5.00 -
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 73.57 295.97 216.57 148.17 76.40 273.71 198.92 -48.44%
EPS 3.87 16.46 10.56 6.97 3.93 11.76 8.09 -38.80%
DPS 0.00 10.70 1.78 1.76 0.00 9.07 1.74 -
NAPS 1.338 1.2738 1.2081 1.3564 1.2029 1.1692 1.1285 12.01%
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 2.95 0.66 1.00 1.46 2.85 0.74 1.04 100.25%
P/EPS 56.07 11.92 20.52 31.10 55.37 17.21 25.54 68.83%
EY 1.78 8.39 4.87 3.22 1.81 5.81 3.92 -40.89%
DY 0.00 5.45 0.82 0.81 0.00 4.48 0.84 -
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 3.02 0.69 0.94 1.47 2.89 0.78 1.01 107.41%
P/EPS 57.48 12.46 19.35 31.35 56.27 18.10 24.89 74.62%
EY 1.74 8.02 5.17 3.19 1.78 5.52 4.02 -42.75%
DY 0.00 5.22 0.87 0.81 0.00 4.26 0.86 -
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