[SIME] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 89.6%
YoY- 19.25%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,101,894 10,708,360 10,584,146 12,750,614 10,844,200 11,254,132 11,741,876 -9.55%
PBT 960,547 953,223 670,268 1,216,826 934,740 1,010,082 1,283,170 -17.57%
Tax -78,498 -93,621 -154,070 124,201 -219,097 -273,555 -244,718 -53.17%
NP 882,049 859,602 516,198 1,341,027 715,643 736,527 1,038,452 -10.32%
-
NP to SH 852,532 818,311 488,989 1,310,613 691,246 708,539 990,250 -9.50%
-
Tax Rate 8.17% 9.82% 22.99% -10.21% 23.44% 27.08% 19.07% -
Total Cost 9,219,845 9,848,758 10,067,948 11,409,587 10,128,557 10,517,605 10,703,424 -9.47%
-
Net Worth 27,590,814 26,395,189 27,513,138 27,101,628 26,207,240 25,901,637 26,859,328 1.80%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 360,754 - 1,622,492 - 420,676 - -
Div Payout % - 44.09% - 123.80% - 59.37% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 27,590,814 26,395,189 27,513,138 27,101,628 26,207,240 25,901,637 26,859,328 1.80%
NOSH 6,050,617 6,012,571 6,007,235 6,009,229 6,010,834 6,009,660 6,008,798 0.46%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.73% 8.03% 4.88% 10.52% 6.60% 6.54% 8.84% -
ROE 3.09% 3.10% 1.78% 4.84% 2.64% 2.74% 3.69% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 166.96 178.10 176.19 212.18 180.41 187.27 195.41 -9.96%
EPS 14.08 13.61 8.14 21.81 11.50 11.79 16.48 -9.96%
DPS 0.00 6.00 0.00 27.00 0.00 7.00 0.00 -
NAPS 4.56 4.39 4.58 4.51 4.36 4.31 4.47 1.33%
Adjusted Per Share Value based on latest NOSH - 6,009,229
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 147.74 156.61 154.79 186.48 158.60 164.59 171.72 -9.54%
EPS 12.47 11.97 7.15 19.17 10.11 10.36 14.48 -9.49%
DPS 0.00 5.28 0.00 23.73 0.00 6.15 0.00 -
NAPS 4.0352 3.8603 4.0238 3.9636 3.8328 3.7881 3.9282 1.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 9.31 9.52 9.50 9.58 9.27 9.52 9.80 -
P/RPS 5.58 5.35 5.39 4.51 5.14 5.08 5.02 7.31%
P/EPS 66.08 69.95 116.71 43.92 80.61 80.75 59.47 7.28%
EY 1.51 1.43 0.86 2.28 1.24 1.24 1.68 -6.87%
DY 0.00 0.63 0.00 2.82 0.00 0.74 0.00 -
P/NAPS 2.04 2.17 2.07 2.12 2.13 2.21 2.19 -4.62%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 27/02/13 27/11/12 -
Price 9.50 9.11 9.65 9.39 9.42 9.17 9.50 -
P/RPS 5.69 5.12 5.48 4.43 5.22 4.90 4.86 11.09%
P/EPS 67.42 66.94 118.55 43.05 81.91 77.78 57.65 11.01%
EY 1.48 1.49 0.84 2.32 1.22 1.29 1.73 -9.89%
DY 0.00 0.66 0.00 2.88 0.00 0.76 0.00 -
P/NAPS 2.08 2.08 2.11 2.08 2.16 2.13 2.13 -1.57%

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