[SIME] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 51.56%
YoY- 30.54%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 13,307,435 5,011,761 20,162,150 14,752,787 10,093,824 5,204,295 18,645,727 -20.08%
PBT 1,746,566 378,004 1,634,100 1,067,722 719,421 399,194 1,364,799 17.81%
Tax -351,159 -106,889 -429,886 -345,410 -201,627 -108,933 -431,406 -12.78%
NP 1,395,407 271,115 1,204,214 722,312 517,794 290,261 933,393 30.64%
-
NP to SH 1,271,867 263,577 1,121,400 719,450 474,686 267,481 801,205 35.96%
-
Tax Rate 20.11% 28.28% 26.31% 32.35% 28.03% 27.29% 31.61% -
Total Cost 11,912,028 4,740,646 18,957,936 14,030,475 9,576,030 4,914,034 17,712,334 -23.18%
-
Net Worth 7,414,771 9,114,345 8,677,539 8,229,969 9,240,330 8,194,055 7,964,500 -4.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 729,205 121,028 120,004 - 618,140 -
Div Payout % - - 65.03% 16.82% 25.28% - 77.15% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 7,414,771 9,114,345 8,677,539 8,229,969 9,240,330 8,194,055 7,964,500 -4.64%
NOSH 2,471,590 2,463,336 2,430,683 2,420,579 2,400,085 2,388,937 2,377,462 2.61%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.49% 5.41% 5.97% 4.90% 5.13% 5.58% 5.01% -
ROE 17.15% 2.89% 12.92% 8.74% 5.14% 3.26% 10.06% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 538.42 203.45 829.48 609.47 420.56 217.85 784.27 -22.12%
EPS 24.07 10.70 46.10 29.70 19.80 11.20 33.70 -20.04%
DPS 0.00 0.00 30.00 5.00 5.00 0.00 26.00 -
NAPS 3.00 3.70 3.57 3.40 3.85 3.43 3.35 -7.07%
Adjusted Per Share Value based on latest NOSH - 2,461,565
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 194.62 73.30 294.87 215.76 147.62 76.11 272.69 -20.08%
EPS 18.60 3.85 16.40 10.52 6.94 3.91 11.72 35.94%
DPS 0.00 0.00 10.66 1.77 1.76 0.00 9.04 -
NAPS 1.0844 1.333 1.2691 1.2036 1.3514 1.1984 1.1648 -4.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.20 6.00 5.50 6.10 6.15 6.20 5.80 -
P/RPS 1.34 2.95 0.66 1.00 1.46 2.85 0.74 48.40%
P/EPS 13.99 56.07 11.92 20.52 31.10 55.37 17.21 -12.86%
EY 7.15 1.78 8.39 4.87 3.22 1.81 5.81 14.79%
DY 0.00 0.00 5.45 0.82 0.81 0.00 4.48 -
P/NAPS 2.40 1.62 1.54 1.79 1.60 1.81 1.73 24.31%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 29/08/06 30/05/06 28/02/06 29/11/05 29/08/05 -
Price 7.80 6.15 5.75 5.75 6.20 6.30 6.10 -
P/RPS 1.45 3.02 0.69 0.94 1.47 2.89 0.78 51.01%
P/EPS 15.16 57.48 12.46 19.35 31.35 56.27 18.10 -11.11%
EY 6.60 1.74 8.02 5.17 3.19 1.78 5.52 12.61%
DY 0.00 0.00 5.22 0.87 0.81 0.00 4.26 -
P/NAPS 2.60 1.66 1.61 1.69 1.61 1.84 1.82 26.76%

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