[SIME] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 25.47%
YoY- -16.27%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 10,844,200 11,254,132 11,741,876 14,031,045 10,942,251 11,389,297 11,063,610 -1.32%
PBT 934,740 1,010,082 1,283,170 1,431,643 1,187,576 1,623,523 1,465,659 -25.88%
Tax -219,097 -273,555 -244,718 -268,803 -259,167 -462,617 -371,409 -29.63%
NP 715,643 736,527 1,038,452 1,162,840 928,409 1,160,906 1,094,250 -24.63%
-
NP to SH 691,246 708,539 990,250 1,099,088 876,006 1,101,380 1,073,682 -25.42%
-
Tax Rate 23.44% 27.08% 19.07% 18.78% 21.82% 28.49% 25.34% -
Total Cost 10,128,557 10,517,605 10,703,424 12,868,205 10,013,842 10,228,391 9,969,360 1.06%
-
Net Worth 26,207,240 25,901,637 26,859,328 26,019,960 24,934,327 24,829,146 25,054,582 3.04%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 420,676 - 1,502,307 - 601,189 - -
Div Payout % - 59.37% - 136.69% - 54.59% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 26,207,240 25,901,637 26,859,328 26,019,960 24,934,327 24,829,146 25,054,582 3.04%
NOSH 6,010,834 6,009,660 6,008,798 6,009,228 6,008,271 6,011,899 6,008,292 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.60% 6.54% 8.84% 8.29% 8.48% 10.19% 9.89% -
ROE 2.64% 2.74% 3.69% 4.22% 3.51% 4.44% 4.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 180.41 187.27 195.41 233.49 182.12 189.45 184.14 -1.35%
EPS 11.50 11.79 16.48 18.29 14.58 18.32 17.87 -25.44%
DPS 0.00 7.00 0.00 25.00 0.00 10.00 0.00 -
NAPS 4.36 4.31 4.47 4.33 4.15 4.13 4.17 3.01%
Adjusted Per Share Value based on latest NOSH - 6,009,228
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 158.60 164.59 171.72 205.20 160.03 166.57 161.81 -1.32%
EPS 10.11 10.36 14.48 16.07 12.81 16.11 15.70 -25.40%
DPS 0.00 6.15 0.00 21.97 0.00 8.79 0.00 -
NAPS 3.8328 3.7881 3.9282 3.8054 3.6466 3.6313 3.6642 3.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 9.27 9.52 9.80 9.89 9.74 9.20 8.44 -
P/RPS 5.14 5.08 5.02 4.24 5.35 4.86 4.58 7.98%
P/EPS 80.61 80.75 59.47 54.07 66.80 50.22 47.23 42.77%
EY 1.24 1.24 1.68 1.85 1.50 1.99 2.12 -30.03%
DY 0.00 0.74 0.00 2.53 0.00 1.09 0.00 -
P/NAPS 2.13 2.21 2.19 2.28 2.35 2.23 2.02 3.59%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 27/11/12 29/08/12 30/05/12 29/02/12 25/11/11 -
Price 9.42 9.17 9.50 9.80 9.64 9.69 8.88 -
P/RPS 5.22 4.90 4.86 4.20 5.29 5.11 4.82 5.45%
P/EPS 81.91 77.78 57.65 53.58 66.12 52.89 49.69 39.50%
EY 1.22 1.29 1.73 1.87 1.51 1.89 2.01 -28.29%
DY 0.00 0.76 0.00 2.55 0.00 1.03 0.00 -
P/NAPS 2.16 2.13 2.13 2.26 2.32 2.35 2.13 0.93%

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