[SIME] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -9.9%
YoY- -7.77%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 12,750,614 10,844,200 11,254,132 11,741,876 14,031,045 10,942,251 11,389,297 7.82%
PBT 1,216,826 934,740 1,010,082 1,283,170 1,431,643 1,187,576 1,623,523 -17.50%
Tax 124,201 -219,097 -273,555 -244,718 -268,803 -259,167 -462,617 -
NP 1,341,027 715,643 736,527 1,038,452 1,162,840 928,409 1,160,906 10.10%
-
NP to SH 1,310,613 691,246 708,539 990,250 1,099,088 876,006 1,101,380 12.30%
-
Tax Rate -10.21% 23.44% 27.08% 19.07% 18.78% 21.82% 28.49% -
Total Cost 11,409,587 10,128,557 10,517,605 10,703,424 12,868,205 10,013,842 10,228,391 7.56%
-
Net Worth 27,101,628 26,207,240 25,901,637 26,859,328 26,019,960 24,934,327 24,829,146 6.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,622,492 - 420,676 - 1,502,307 - 601,189 93.95%
Div Payout % 123.80% - 59.37% - 136.69% - 54.59% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 27,101,628 26,207,240 25,901,637 26,859,328 26,019,960 24,934,327 24,829,146 6.01%
NOSH 6,009,229 6,010,834 6,009,660 6,008,798 6,009,228 6,008,271 6,011,899 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.52% 6.60% 6.54% 8.84% 8.29% 8.48% 10.19% -
ROE 4.84% 2.64% 2.74% 3.69% 4.22% 3.51% 4.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 212.18 180.41 187.27 195.41 233.49 182.12 189.45 7.85%
EPS 21.81 11.50 11.79 16.48 18.29 14.58 18.32 12.33%
DPS 27.00 0.00 7.00 0.00 25.00 0.00 10.00 94.01%
NAPS 4.51 4.36 4.31 4.47 4.33 4.15 4.13 6.04%
Adjusted Per Share Value based on latest NOSH - 6,008,798
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 186.48 158.60 164.59 171.72 205.20 160.03 166.57 7.82%
EPS 19.17 10.11 10.36 14.48 16.07 12.81 16.11 12.30%
DPS 23.73 0.00 6.15 0.00 21.97 0.00 8.79 94.00%
NAPS 3.9636 3.8328 3.7881 3.9282 3.8054 3.6466 3.6313 6.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 9.58 9.27 9.52 9.80 9.89 9.74 9.20 -
P/RPS 4.51 5.14 5.08 5.02 4.24 5.35 4.86 -4.86%
P/EPS 43.92 80.61 80.75 59.47 54.07 66.80 50.22 -8.55%
EY 2.28 1.24 1.24 1.68 1.85 1.50 1.99 9.50%
DY 2.82 0.00 0.74 0.00 2.53 0.00 1.09 88.56%
P/NAPS 2.12 2.13 2.21 2.19 2.28 2.35 2.23 -3.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 27/02/13 27/11/12 29/08/12 30/05/12 29/02/12 -
Price 9.39 9.42 9.17 9.50 9.80 9.64 9.69 -
P/RPS 4.43 5.22 4.90 4.86 4.20 5.29 5.11 -9.08%
P/EPS 43.05 81.91 77.78 57.65 53.58 66.12 52.89 -12.83%
EY 2.32 1.22 1.29 1.73 1.87 1.51 1.89 14.65%
DY 2.88 0.00 0.76 0.00 2.55 0.00 1.03 98.59%
P/NAPS 2.08 2.16 2.13 2.13 2.26 2.32 2.35 -7.82%

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