[SIME] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -44.48%
YoY- 95.06%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 8,101,276 8,180,618 7,836,529 7,086,284 6,775,744 5,011,761 5,409,363 30.80%
PBT 1,159,470 1,017,888 1,087,540 738,108 1,115,305 378,004 566,378 61.01%
Tax -315,654 -316,806 -334,207 -203,727 -174,395 -106,889 -134,476 76.34%
NP 843,816 701,082 753,333 534,381 940,910 271,115 431,902 56.09%
-
NP to SH 800,029 601,269 636,363 477,439 859,956 263,577 401,950 58.03%
-
Tax Rate 27.22% 31.12% 30.73% 27.60% 15.64% 28.28% 23.74% -
Total Cost 7,257,460 7,479,536 7,083,196 6,551,903 5,834,834 4,740,646 4,977,461 28.49%
-
Net Worth 19,670,877 0 10,060,615 7,538,094 7,425,285 9,114,345 8,796,502 70.75%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 299,860 - - - - - 616,001 -38.03%
Div Payout % 37.48% - - - - - 153.25% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 19,670,877 0 10,060,615 7,538,094 7,425,285 9,114,345 8,796,502 70.75%
NOSH 5,997,218 5,511,173 2,515,153 2,512,698 2,475,095 2,463,336 2,464,006 80.64%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.42% 8.57% 9.61% 7.54% 13.89% 5.41% 7.98% -
ROE 4.07% 0.00% 6.33% 6.33% 11.58% 2.89% 4.57% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 135.08 148.44 311.57 282.02 273.76 203.45 219.54 -27.59%
EPS 13.34 10.91 11.62 8.89 16.23 10.70 16.30 -12.47%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 25.00 -65.70%
NAPS 3.28 0.00 4.00 3.00 3.00 3.70 3.57 -5.47%
Adjusted Per Share Value based on latest NOSH - 2,512,698
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 118.92 120.09 115.04 104.02 99.47 73.57 79.41 30.79%
EPS 11.74 8.83 9.34 7.01 12.62 3.87 5.90 58.00%
DPS 4.40 0.00 0.00 0.00 0.00 0.00 9.04 -38.04%
NAPS 2.8876 0.00 1.4769 1.1066 1.09 1.338 1.2913 70.75%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.90 10.40 9.60 8.10 7.20 6.00 5.50 -
P/RPS 8.81 7.01 3.08 2.87 2.63 2.95 2.51 130.43%
P/EPS 89.21 95.33 37.94 42.63 20.72 56.07 33.72 90.94%
EY 1.12 1.05 2.64 2.35 4.83 1.78 2.97 -47.71%
DY 0.42 0.00 0.00 0.00 0.00 0.00 4.55 -79.48%
P/NAPS 3.63 0.00 2.40 2.70 2.40 1.62 1.54 76.83%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 - 28/08/07 31/05/07 28/02/07 27/11/06 29/08/06 -
Price 12.00 0.00 9.50 10.00 7.80 6.15 5.75 -
P/RPS 8.88 0.00 3.05 3.55 2.85 3.02 2.62 125.13%
P/EPS 89.96 0.00 37.55 52.63 22.45 57.48 35.25 86.43%
EY 1.11 0.00 2.66 1.90 4.45 1.74 2.84 -46.45%
DY 0.42 0.00 0.00 0.00 0.00 0.00 4.35 -78.86%
P/NAPS 3.66 0.00 2.38 3.33 2.60 1.66 1.61 72.63%

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