[SIME] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 15.09%
YoY- 130.43%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 34,044,712 32,759,494 31,204,707 29,879,175 26,710,318 24,283,152 21,855,831 34.41%
PBT 5,206,358 4,840,243 4,003,006 3,958,841 3,318,957 2,797,795 2,407,988 67.28%
Tax -1,453,844 -1,432,272 -1,170,394 -1,029,135 -819,218 -619,487 -509,543 101.29%
NP 3,752,514 3,407,971 2,832,612 2,929,706 2,499,739 2,178,308 1,898,445 57.56%
-
NP to SH 3,512,108 3,127,212 2,515,100 2,575,027 2,237,335 2,002,922 1,770,247 57.95%
-
Tax Rate 27.92% 29.59% 29.24% 26.00% 24.68% 22.14% 21.16% -
Total Cost 30,292,198 29,351,523 28,372,095 26,949,469 24,210,579 22,104,844 19,957,386 32.10%
-
Net Worth 21,699,499 20,072,258 19,670,877 0 10,060,615 7,538,094 7,425,285 104.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,944,675 299,860 299,860 - - 616,001 616,001 184.04%
Div Payout % 83.84% 9.59% 11.92% - - 30.76% 34.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 21,699,499 20,072,258 19,670,877 0 10,060,615 7,538,094 7,425,285 104.53%
NOSH 6,010,941 6,009,658 5,997,218 5,511,173 2,515,153 2,512,698 2,475,095 80.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.02% 10.40% 9.08% 9.81% 9.36% 8.97% 8.69% -
ROE 16.19% 15.58% 12.79% 0.00% 22.24% 26.57% 23.84% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 566.38 545.11 520.32 542.16 1,061.98 966.42 883.03 -25.64%
EPS 58.43 52.04 41.94 46.72 88.95 79.71 71.52 -12.61%
DPS 48.99 4.99 5.00 0.00 0.00 25.00 25.00 56.65%
NAPS 3.61 3.34 3.28 0.00 4.00 3.00 3.00 13.14%
Adjusted Per Share Value based on latest NOSH - 5,511,173
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 497.90 479.11 456.37 436.98 390.64 355.14 319.64 34.41%
EPS 51.36 45.74 36.78 37.66 32.72 29.29 25.89 57.94%
DPS 43.07 4.39 4.39 0.00 0.00 9.01 9.01 184.04%
NAPS 3.1736 2.9356 2.8769 0.00 1.4714 1.1024 1.0859 104.54%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 9.25 9.35 11.90 10.40 9.60 8.10 7.20 -
P/RPS 1.63 1.72 2.29 1.92 0.90 0.84 0.82 58.16%
P/EPS 15.83 17.97 28.38 22.26 10.79 10.16 10.07 35.23%
EY 6.32 5.57 3.52 4.49 9.27 9.84 9.93 -26.02%
DY 5.30 0.53 0.42 0.00 0.00 3.09 3.47 32.66%
P/NAPS 2.56 2.80 3.63 0.00 2.40 2.70 2.40 4.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date - - - - 28/08/07 31/05/07 28/02/07 -
Price 0.00 0.00 0.00 0.00 9.50 10.00 7.80 -
P/RPS 0.00 0.00 0.00 0.00 0.89 1.03 0.88 -
P/EPS 0.00 0.00 0.00 0.00 10.68 12.55 10.91 -
EY 0.00 0.00 0.00 0.00 9.36 7.97 9.17 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 3.21 -
P/NAPS 0.00 0.00 0.00 0.00 2.38 3.33 2.60 -

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