[SIME] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 32.12%
YoY- -18.26%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 7,736,401 31,013,908 23,478,868 16,004,939 8,705,040 34,044,712 24,922,965 -54.12%
PBT 982,236 3,071,613 1,963,891 1,648,372 1,252,870 5,206,358 3,752,703 -59.04%
Tax -261,428 -730,811 -632,428 -482,589 -373,283 -1,453,844 -1,098,065 -61.55%
NP 720,808 2,340,802 1,331,463 1,165,783 879,587 3,752,514 2,654,638 -58.03%
-
NP to SH 684,641 2,280,144 1,296,103 1,145,483 866,982 3,512,108 2,490,849 -57.69%
-
Tax Rate 26.62% 23.79% 32.20% 29.28% 29.79% 27.92% 29.26% -
Total Cost 7,015,593 28,673,106 22,147,405 14,839,156 7,825,453 30,292,198 22,268,327 -53.66%
-
Net Worth 22,300,421 21,395,131 20,009,378 20,012,898 22,470,634 21,262,299 19,538,363 9.20%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 1,220,003 300,441 300,493 - 2,886,018 292,490 -
Div Payout % - 53.51% 23.18% 26.23% - 82.17% 11.74% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 22,300,421 21,395,131 20,009,378 20,012,898 22,470,634 21,262,299 19,538,363 9.20%
NOSH 6,010,895 6,009,868 6,008,822 6,009,879 6,008,191 5,889,833 5,849,809 1.82%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.32% 7.55% 5.67% 7.28% 10.10% 11.02% 10.65% -
ROE 3.07% 10.66% 6.48% 5.72% 3.86% 16.52% 12.75% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 128.71 516.05 390.74 266.31 144.89 578.03 426.05 -54.94%
EPS 11.39 37.94 21.57 19.06 14.43 59.63 42.58 -58.45%
DPS 0.00 20.30 5.00 5.00 0.00 49.00 5.00 -
NAPS 3.71 3.56 3.33 3.33 3.74 3.61 3.34 7.24%
Adjusted Per Share Value based on latest NOSH - 6,015,140
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 113.57 455.27 344.66 234.95 127.79 499.76 365.86 -54.12%
EPS 10.05 33.47 19.03 16.82 12.73 51.56 36.56 -57.68%
DPS 0.00 17.91 4.41 4.41 0.00 42.37 4.29 -
NAPS 3.2736 3.1407 2.9373 2.9378 3.2986 3.1212 2.8682 9.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 8.50 6.95 5.70 5.20 6.60 9.25 9.35 -
P/RPS 6.60 1.35 1.46 1.95 4.56 1.60 2.19 108.50%
P/EPS 74.63 18.32 26.43 27.28 45.74 15.51 21.96 125.87%
EY 1.34 5.46 3.78 3.67 2.19 6.45 4.55 -55.70%
DY 0.00 2.92 0.88 0.96 0.00 5.30 0.53 -
P/NAPS 2.29 1.95 1.71 1.56 1.76 2.56 2.80 -12.53%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 25/05/09 26/02/09 28/11/08 26/08/08 28/05/08 -
Price 8.98 8.24 6.95 5.75 5.85 6.45 9.25 -
P/RPS 6.98 1.60 1.78 2.16 4.04 1.12 2.17 117.74%
P/EPS 78.84 21.72 32.22 30.17 40.54 10.82 21.72 136.00%
EY 1.27 4.60 3.10 3.31 2.47 9.24 4.60 -57.56%
DY 0.00 2.46 0.72 0.87 0.00 7.60 0.54 -
P/NAPS 2.42 2.31 2.09 1.73 1.56 1.79 2.77 -8.60%

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