[SIME] QoQ TTM 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- 7.57%
YoY- 46.71%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 31,013,908 32,600,615 33,767,757 34,569,134 34,044,712 32,759,494 31,204,707 -0.40%
PBT 3,071,613 3,417,546 4,677,372 5,441,340 5,206,358 4,840,243 4,003,006 -16.19%
Tax -730,811 -988,207 -1,303,973 -1,510,321 -1,453,844 -1,432,272 -1,170,394 -26.96%
NP 2,340,802 2,429,339 3,373,399 3,931,019 3,752,514 3,407,971 2,832,612 -11.94%
-
NP to SH 2,280,094 2,317,312 3,256,293 3,777,821 3,512,108 3,127,212 2,515,100 -6.33%
-
Tax Rate 23.79% 28.92% 27.88% 27.76% 27.92% 29.59% 29.24% -
Total Cost 28,673,106 30,171,276 30,394,358 30,638,115 30,292,198 29,351,523 28,372,095 0.70%
-
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 1,220,477 2,945,571 2,945,571 2,944,675 2,944,675 299,860 299,860 155.14%
Div Payout % 53.53% 127.11% 90.46% 77.95% 83.84% 9.59% 11.92% -
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 7.55% 7.45% 9.99% 11.37% 11.02% 10.40% 9.08% -
ROE 10.65% 11.60% 16.26% 16.81% 16.19% 15.58% 12.79% -
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 515.93 543.45 561.38 575.37 566.38 545.11 520.32 -0.56%
EPS 37.93 38.63 54.13 62.88 58.43 52.04 41.94 -6.48%
DPS 20.30 49.00 49.00 49.00 48.99 4.99 5.00 154.71%
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 455.27 478.57 495.70 507.46 499.76 480.90 458.07 -0.40%
EPS 33.47 34.02 47.80 55.46 51.56 45.91 36.92 -6.33%
DPS 17.92 43.24 43.24 43.23 43.23 4.40 4.40 155.24%
NAPS 3.1414 2.9324 2.9404 3.2986 3.1854 2.9465 2.8876 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 1.35 1.05 0.93 1.15 1.63 1.72 2.29 -29.71%
P/EPS 18.32 14.76 9.61 10.50 15.83 17.97 28.38 -25.32%
EY 5.46 6.78 10.41 9.53 6.32 5.57 3.52 34.03%
DY 2.92 8.60 9.42 7.42 5.30 0.53 0.42 264.69%
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 - - - -
Price 8.24 6.95 5.75 5.85 0.00 0.00 0.00 -
P/RPS 1.60 1.28 1.02 1.02 0.00 0.00 0.00 -
P/EPS 21.72 17.99 10.62 9.30 0.00 0.00 0.00 -
EY 4.60 5.56 9.41 10.75 0.00 0.00 0.00 -
DY 2.46 7.05 8.52 8.38 0.00 0.00 0.00 -
P/NAPS 2.31 2.09 1.73 1.56 0.00 0.00 0.00 -

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