[SIME] QoQ Cumulative 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- 382.54%
YoY- 167.94%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,180,618 28,230,248 20,393,719 13,307,435 5,011,761 20,162,150 14,752,787 -32.48%
PBT 1,017,888 3,572,214 2,484,674 1,746,566 378,004 1,634,100 1,067,722 -3.13%
Tax -316,806 -889,093 -554,886 -351,159 -106,889 -429,886 -345,410 -5.59%
NP 701,082 2,683,121 1,929,788 1,395,407 271,115 1,204,214 722,312 -1.96%
-
NP to SH 601,269 2,385,669 1,749,306 1,271,867 263,577 1,121,400 719,450 -11.26%
-
Tax Rate 31.12% 24.89% 22.33% 20.11% 28.28% 26.31% 32.35% -
Total Cost 7,479,536 25,547,127 18,463,931 11,912,028 4,740,646 18,957,936 14,030,475 -34.22%
-
Net Worth 0 7,852,804 7,444,888 7,414,771 9,114,345 8,677,539 8,229,969 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 729,205 121,028 -
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 8,229,969 -
NOSH 5,511,173 2,492,953 2,481,629 2,471,590 2,463,336 2,430,683 2,420,579 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% 23.50% 17.15% 2.89% 12.92% 8.74% -
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 148.44 1,132.40 821.79 538.42 203.45 829.48 609.47 -60.96%
EPS 10.91 44.16 32.93 24.07 10.70 46.10 29.70 -48.67%
DPS 0.00 0.00 0.00 0.00 0.00 30.00 5.00 -
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 119.64 412.87 298.26 194.62 73.30 294.87 215.76 -32.48%
EPS 8.79 34.89 25.58 18.60 3.85 16.40 10.52 -11.27%
DPS 0.00 0.00 0.00 0.00 0.00 10.66 1.77 -
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 7.01 0.85 0.99 1.34 2.95 0.66 1.00 265.84%
P/EPS 95.33 10.03 11.49 13.99 56.07 11.92 20.52 178.16%
EY 1.05 9.97 8.70 7.15 1.78 8.39 4.87 -64.01%
DY 0.00 0.00 0.00 0.00 0.00 5.45 0.82 -
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 1.22 1.45 3.02 0.69 0.94 -
P/EPS 0.00 9.93 14.19 15.16 57.48 12.46 19.35 -
EY 0.00 10.07 7.05 6.60 1.74 8.02 5.17 -
DY 0.00 0.00 0.00 0.00 0.00 5.22 0.87 -
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