[SIME] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -6.49%
YoY- 365.73%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 11,389,297 11,063,610 13,059,004 10,130,880 9,993,651 8,675,219 9,127,859 15.85%
PBT 1,623,523 1,465,659 2,044,556 1,196,865 1,248,015 959,719 574,303 99.55%
Tax -462,617 -371,409 -664,596 -339,783 -325,073 -271,819 -627,561 -18.35%
NP 1,160,906 1,094,250 1,379,960 857,082 922,942 687,900 -53,258 -
-
NP to SH 1,101,380 1,073,682 1,312,600 820,120 877,058 654,742 -77,353 -
-
Tax Rate 28.49% 25.34% 32.51% 28.39% 26.05% 28.32% 109.27% -
Total Cost 10,228,391 9,969,360 11,679,044 9,273,798 9,070,709 7,987,319 9,181,117 7.44%
-
Net Worth 24,829,146 25,054,582 24,040,292 22,470,687 21,986,522 21,163,376 20,387,613 14.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 601,189 - 1,322,216 - 480,579 - 179,890 123.03%
Div Payout % 54.59% - 100.73% - 54.79% - 0.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 24,829,146 25,054,582 24,040,292 22,470,687 21,986,522 21,163,376 20,387,613 14.00%
NOSH 6,011,899 6,008,292 6,010,073 6,008,205 6,007,246 6,012,323 5,996,356 0.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.19% 9.89% 10.57% 8.46% 9.24% 7.93% -0.58% -
ROE 4.44% 4.29% 5.46% 3.65% 3.99% 3.09% -0.38% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 189.45 184.14 217.29 168.62 166.36 144.29 152.22 15.65%
EPS 18.32 17.87 21.84 13.65 14.60 10.89 -1.29 -
DPS 10.00 0.00 22.00 0.00 8.00 0.00 3.00 122.65%
NAPS 4.13 4.17 4.00 3.74 3.66 3.52 3.40 13.80%
Adjusted Per Share Value based on latest NOSH - 6,008,205
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 166.57 161.81 190.99 148.16 146.16 126.88 133.49 15.85%
EPS 16.11 15.70 19.20 11.99 12.83 9.58 -1.13 -
DPS 8.79 0.00 19.34 0.00 7.03 0.00 2.63 123.04%
NAPS 3.6313 3.6642 3.5159 3.2863 3.2155 3.0951 2.9817 14.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 9.20 8.44 9.23 9.23 8.80 8.50 8.00 -
P/RPS 4.86 4.58 4.25 5.47 5.29 5.89 5.26 -5.12%
P/EPS 50.22 47.23 42.26 67.62 60.27 78.05 -620.16 -
EY 1.99 2.12 2.37 1.48 1.66 1.28 -0.16 -
DY 1.09 0.00 2.38 0.00 0.91 0.00 0.38 101.49%
P/NAPS 2.23 2.02 2.31 2.47 2.40 2.41 2.35 -3.42%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 25/08/11 27/05/11 24/02/11 26/11/10 26/08/10 -
Price 9.69 8.88 8.80 9.13 9.02 8.74 7.88 -
P/RPS 5.11 4.82 4.05 5.41 5.42 6.06 5.18 -0.90%
P/EPS 52.89 49.69 40.29 66.89 61.78 80.26 -610.85 -
EY 1.89 2.01 2.48 1.50 1.62 1.25 -0.16 -
DY 1.03 0.00 2.50 0.00 0.89 0.00 0.38 94.04%
P/NAPS 2.35 2.13 2.20 2.44 2.46 2.48 2.32 0.85%

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