[SIME] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -15.11%
YoY- 44.19%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 7,535,040 7,473,929 7,299,899 8,705,040 9,121,747 8,641,071 8,101,276 -4.71%
PBT 1,107,722 315,519 395,502 1,252,870 1,453,655 1,575,345 1,159,470 -3.00%
Tax -98,383 -149,839 -109,306 -373,283 -355,779 -465,605 -315,654 -54.06%
NP 1,009,339 165,680 286,196 879,587 1,097,876 1,109,740 843,816 12.69%
-
NP to SH 984,041 150,570 278,501 866,982 1,021,259 1,089,551 800,029 14.81%
-
Tax Rate 8.88% 47.49% 27.64% 29.79% 24.47% 29.56% 27.22% -
Total Cost 6,525,701 7,308,249 7,013,703 7,825,453 8,023,871 7,531,331 7,257,460 -6.84%
-
Net Worth 21,400,034 19,976,019 20,030,416 22,470,634 21,699,499 20,072,258 19,670,877 5.78%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 919,720 - 300,757 - 2,644,814 - 299,860 111.24%
Div Payout % 93.46% - 107.99% - 258.98% - 37.48% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 21,400,034 19,976,019 20,030,416 22,470,634 21,699,499 20,072,258 19,670,877 5.78%
NOSH 6,011,245 5,998,804 6,015,140 6,008,191 6,010,941 6,009,658 5,997,218 0.15%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.40% 2.22% 3.92% 10.10% 12.04% 12.84% 10.42% -
ROE 4.60% 0.75% 1.39% 3.86% 4.71% 5.43% 4.07% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 125.35 124.59 121.36 144.89 151.75 143.79 135.08 -4.86%
EPS 16.37 2.51 4.63 14.43 16.99 18.13 13.34 14.63%
DPS 15.30 0.00 5.00 0.00 44.00 0.00 5.00 110.91%
NAPS 3.56 3.33 3.33 3.74 3.61 3.34 3.28 5.61%
Adjusted Per Share Value based on latest NOSH - 6,008,191
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 110.20 109.31 106.76 127.31 133.41 126.38 118.48 -4.71%
EPS 14.39 2.20 4.07 12.68 14.94 15.93 11.70 14.80%
DPS 13.45 0.00 4.40 0.00 38.68 0.00 4.39 111.09%
NAPS 3.1298 2.9215 2.9294 3.2863 3.1736 2.9356 2.8769 5.78%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 6.95 5.70 5.20 6.60 9.25 9.35 11.90 -
P/RPS 5.54 4.57 4.28 4.56 6.10 6.50 8.81 -26.62%
P/EPS 42.46 227.09 112.31 45.74 54.44 51.57 89.21 -39.06%
EY 2.36 0.44 0.89 2.19 1.84 1.94 1.12 64.43%
DY 2.20 0.00 0.96 0.00 4.76 0.00 0.42 201.91%
P/NAPS 1.95 1.71 1.56 1.76 2.56 2.80 3.63 -33.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 25/05/09 26/02/09 28/11/08 26/08/08 28/05/08 27/02/08 -
Price 8.24 6.95 5.75 5.85 6.45 9.25 12.00 -
P/RPS 6.57 5.58 4.74 4.04 4.25 6.43 8.88 -18.21%
P/EPS 50.34 276.89 124.19 40.54 37.96 51.02 89.96 -32.11%
EY 1.99 0.36 0.81 2.47 2.63 1.96 1.11 47.62%
DY 1.86 0.00 0.87 0.00 6.82 0.00 0.42 169.92%
P/NAPS 2.31 2.09 1.73 1.56 1.79 2.77 3.66 -26.44%

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