[SIME] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 64.22%
YoY- 60.74%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 7,086,284 6,775,744 5,011,761 5,409,363 4,658,963 4,889,529 5,204,295 22.87%
PBT 738,108 1,115,305 378,004 566,378 348,301 320,227 399,194 50.70%
Tax -203,727 -174,395 -106,889 -134,476 -93,783 -92,694 -108,933 51.85%
NP 534,381 940,910 271,115 431,902 254,518 227,533 290,261 50.26%
-
NP to SH 477,439 859,956 263,577 401,950 244,764 207,205 267,481 47.19%
-
Tax Rate 27.60% 15.64% 28.28% 23.74% 26.93% 28.95% 27.29% -
Total Cost 6,551,903 5,834,834 4,740,646 4,977,461 4,404,445 4,661,996 4,914,034 21.16%
-
Net Worth 7,538,094 7,425,285 9,114,345 8,796,502 8,369,323 9,296,227 8,194,055 -5.41%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 616,001 - 120,730 - -
Div Payout % - - - 153.25% - 58.27% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 7,538,094 7,425,285 9,114,345 8,796,502 8,369,323 9,296,227 8,194,055 -5.41%
NOSH 2,512,698 2,475,095 2,463,336 2,464,006 2,461,565 2,414,604 2,388,937 3.42%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.54% 13.89% 5.41% 7.98% 5.46% 4.65% 5.58% -
ROE 6.33% 11.58% 2.89% 4.57% 2.92% 2.23% 3.26% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 282.02 273.76 203.45 219.54 189.27 202.50 217.85 18.80%
EPS 8.89 16.23 10.70 16.30 10.00 8.60 11.20 -14.28%
DPS 0.00 0.00 0.00 25.00 0.00 5.00 0.00 -
NAPS 3.00 3.00 3.70 3.57 3.40 3.85 3.43 -8.55%
Adjusted Per Share Value based on latest NOSH - 2,464,006
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 104.02 99.47 73.57 79.41 68.39 71.78 76.40 22.86%
EPS 7.01 12.62 3.87 5.90 3.59 3.04 3.93 47.13%
DPS 0.00 0.00 0.00 9.04 0.00 1.77 0.00 -
NAPS 1.1066 1.09 1.338 1.2913 1.2286 1.3647 1.2029 -5.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 8.10 7.20 6.00 5.50 6.10 6.15 6.20 -
P/RPS 2.87 2.63 2.95 2.51 3.22 3.04 2.85 0.46%
P/EPS 42.63 20.72 56.07 33.72 61.35 71.67 55.37 -16.01%
EY 2.35 4.83 1.78 2.97 1.63 1.40 1.81 19.03%
DY 0.00 0.00 0.00 4.55 0.00 0.81 0.00 -
P/NAPS 2.70 2.40 1.62 1.54 1.79 1.60 1.81 30.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 27/11/06 29/08/06 30/05/06 28/02/06 29/11/05 -
Price 10.00 7.80 6.15 5.75 5.75 6.20 6.30 -
P/RPS 3.55 2.85 3.02 2.62 3.04 3.06 2.89 14.71%
P/EPS 52.63 22.45 57.48 35.25 57.83 72.25 56.27 -4.36%
EY 1.90 4.45 1.74 2.84 1.73 1.38 1.78 4.44%
DY 0.00 0.00 0.00 4.35 0.00 0.81 0.00 -
P/NAPS 3.33 2.60 1.66 1.61 1.69 1.61 1.84 48.56%

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