[SIME] QoQ TTM Result on 30-Sep-2012 [#1] | Financial Results | I3investor

[SIME] QoQ TTM 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- -2.01%

YoY- -0.41%

Quarter Report

Quarter Report Q1FY13.pdf

Press release.pdf

SIME's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
TTM Result
Revenue	46,590,822	47,871,253	47,969,304	48,104,469	47,426,203	46,454,162	45,642,791	1.38%
YoY %	-2.67%	-0.20%	-0.28%	1.43%	2.09%	1.78%	-	-
Horiz. %	102.08%	104.88%	105.10%	105.39%	103.91%	101.78%	100.00%	-
PBT	4,444,818	4,659,635	4,912,471	5,525,912	5,708,401	6,321,314	6,330,603	-21.02%
YoY %	-4.61%	-5.15%	-11.10%	-3.20%	-9.70%	-0.15%	-	-
Horiz. %	70.21%	73.60%	77.60%	87.29%	90.17%	99.85%	100.00%	-
Tax	-613,169	-1,006,173	-1,046,243	-1,235,305	-1,361,996	-1,757,789	-1,838,405	-51.93%
YoY %	39.06%	3.83%	15.30%	9.30%	22.52%	4.39%	-	-
Horiz. %	33.35%	54.73%	56.91%	67.19%	74.09%	95.61%	100.00%	-
NP	3,831,649	3,653,462	3,866,228	4,290,607	4,346,405	4,563,525	4,492,198	-10.06%
YoY %	4.88%	-5.50%	-9.89%	-1.28%	-4.76%	1.59%	-	-
Horiz. %	85.30%	81.33%	86.07%	95.51%	96.75%	101.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,700,648	3,489,123	3,673,883	4,066,724	4,150,156	4,363,668	4,307,782	-9.64%
YoY %	6.06%	-5.03%	-9.66%	-2.01%	-4.89%	1.30%	-	-
Horiz. %	85.91%	81.00%	85.28%	94.40%	96.34%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.80%	21.59%	21.30%	22.35%	23.86%	27.81%	29.04%	-
YoY %	-36.08%	1.36%	-4.70%	-6.33%	-14.20%	-4.24%	-	-
Horiz. %	47.52%	74.35%	73.35%	76.96%	82.16%	95.76%	100.00%	-
Total Cost	42,759,173	44,217,791	44,103,076	43,813,862	43,079,798	41,890,637	41,150,593	2.59%
YoY %	-3.30%	0.26%	0.66%	1.70%	2.84%	1.80%	-	-
Horiz. %	103.91%	107.45%	107.17%	106.47%	104.69%	101.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.41%	1.18%	-3.57%	3.23%	4.35%	0.42%	-	-
Horiz. %	109.15%	105.55%	104.32%	108.18%	104.80%	100.42%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	2,043,168	1,922,983	1,922,983	2,103,497	2,103,497	1,923,406	1,923,406	4.11%
YoY %	6.25%	0.00%	-8.58%	0.00%	9.36%	0.00%	-	-
Horiz. %	106.23%	99.98%	99.98%	109.36%	109.36%	100.00%	100.00%	-
Div Payout %	55.21%	55.11%	52.34%	51.72%	50.68%	44.08%	44.65%	-
YoY %	0.18%	5.29%	1.20%	2.05%	14.97%	-1.28%	-	-
Horiz. %	123.65%	123.43%	117.22%	115.83%	113.51%	98.72%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
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%
YoY %	3.41%	1.18%	-3.57%	3.23%	4.35%	0.42%	-	-
Horiz. %	109.15%	105.55%	104.32%	108.18%	104.80%	100.42%	100.00%	-
NOSH	6,009,229	6,010,834	6,009,660	6,008,798	6,009,228	6,008,271	6,011,899	-0.02%
YoY %	-0.03%	0.02%	0.01%	-0.01%	0.02%	-0.06%	-	-
Horiz. %	99.96%	99.98%	99.96%	99.95%	99.96%	99.94%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	8.22%	7.63%	8.06%	8.92%	9.16%	9.82%	9.84%	-
YoY %	7.73%	-5.33%	-9.64%	-2.62%	-6.72%	-0.20%	-	-
Horiz. %	83.54%	77.54%	81.91%	90.65%	93.09%	99.80%	100.00%	-
ROE	13.65%	13.31%	14.18%	15.14%	15.95%	17.50%	17.35%	-
YoY %	2.55%	-6.14%	-6.34%	-5.08%	-8.86%	0.86%	-	-
Horiz. %	78.67%	76.71%	81.73%	87.26%	91.93%	100.86%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	775.32	796.42	798.20	800.57	789.22	773.17	759.21	1.41%
YoY %	-2.65%	-0.22%	-0.30%	1.44%	2.08%	1.84%	-	-
Horiz. %	102.12%	104.90%	105.14%	105.45%	103.95%	101.84%	100.00%	-
EPS	61.58	58.05	61.13	67.68	69.06	72.63	71.65	-9.61%
YoY %	6.08%	-5.04%	-9.68%	-2.00%	-4.92%	1.37%	-	-
Horiz. %	85.95%	81.02%	85.32%	94.46%	96.39%	101.37%	100.00%	-
DPS	34.00	32.00	32.00	35.00	35.00	32.00	32.00	4.12%
YoY %	6.25%	0.00%	-8.57%	0.00%	9.38%	0.00%	-	-
Horiz. %	106.25%	100.00%	100.00%	109.38%	109.38%	100.00%	100.00%	-
NAPS	4.51	4.36	4.31	4.47	4.33	4.15	4.13	6.04%
YoY %	3.44%	1.16%	-3.58%	3.23%	4.34%	0.48%	-	-
Horiz. %	109.20%	105.57%	104.36%	108.23%	104.84%	100.48%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,008,798
RPS	683.94	702.73	704.17	706.16	696.20	681.93	670.02	1.38%
YoY %	-2.67%	-0.20%	-0.28%	1.43%	2.09%	1.78%	-	-
Horiz. %	102.08%	104.88%	105.10%	105.39%	103.91%	101.78%	100.00%	-
EPS	54.32	51.22	53.93	59.70	60.92	64.06	63.24	-9.64%
YoY %	6.05%	-5.03%	-9.66%	-2.00%	-4.90%	1.30%	-	-
Horiz. %	85.90%	80.99%	85.28%	94.40%	96.33%	101.30%	100.00%	-
DPS	29.99	28.23	28.23	30.88	30.88	28.23	28.23	4.11%
YoY %	6.23%	0.00%	-8.58%	0.00%	9.39%	0.00%	-	-
Horiz. %	106.23%	100.00%	100.00%	109.39%	109.39%	100.00%	100.00%	-
NAPS	3.9784	3.8471	3.8023	3.9429	3.8196	3.6603	3.6448	6.01%
YoY %	3.41%	1.18%	-3.57%	3.23%	4.35%	0.43%	-	-
Horiz. %	109.15%	105.55%	104.32%	108.18%	104.80%	100.43%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
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	1.24	1.16	1.19	1.22	1.25	1.26	1.21	1.64%
YoY %	6.90%	-2.52%	-2.46%	-2.40%	-0.79%	4.13%	-	-
Horiz. %	102.48%	95.87%	98.35%	100.83%	103.31%	104.13%	100.00%	-
P/EPS	15.56	15.97	15.57	14.48	14.32	13.41	12.84	13.67%
YoY %	-2.57%	2.57%	7.53%	1.12%	6.79%	4.44%	-	-
Horiz. %	121.18%	124.38%	121.26%	112.77%	111.53%	104.44%	100.00%	-
EY	6.43	6.26	6.42	6.91	6.98	7.46	7.79	-12.01%
YoY %	2.72%	-2.49%	-7.09%	-1.00%	-6.43%	-4.24%	-	-
Horiz. %	82.54%	80.36%	82.41%	88.70%	89.60%	95.76%	100.00%	-
DY	3.55	3.45	3.36	3.57	3.54	3.29	3.48	1.33%
YoY %	2.90%	2.68%	-5.88%	0.85%	7.60%	-5.46%	-	-
Horiz. %	102.01%	99.14%	96.55%	102.59%	101.72%	94.54%	100.00%	-
P/NAPS	2.12	2.13	2.21	2.19	2.28	2.35	2.23	-3.31%
YoY %	-0.47%	-3.62%	0.91%	-3.95%	-2.98%	5.38%	-	-
Horiz. %	95.07%	95.52%	99.10%	98.21%	102.24%	105.38%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
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	1.21	1.18	1.15	1.19	1.24	1.25	1.28	-3.68%
YoY %	2.54%	2.61%	-3.36%	-4.03%	-0.80%	-2.34%	-	-
Horiz. %	94.53%	92.19%	89.84%	92.97%	96.88%	97.66%	100.00%	-
P/EPS	15.25	16.23	15.00	14.04	14.19	13.27	13.52	8.36%
YoY %	-6.04%	8.20%	6.84%	-1.06%	6.93%	-1.85%	-	-
Horiz. %	112.80%	120.04%	110.95%	103.85%	104.96%	98.15%	100.00%	-
EY	6.56	6.16	6.67	7.12	7.05	7.53	7.39	-7.64%
YoY %	6.49%	-7.65%	-6.32%	0.99%	-6.37%	1.89%	-	-
Horiz. %	88.77%	83.36%	90.26%	96.35%	95.40%	101.89%	100.00%	-
DY	3.62	3.40	3.49	3.68	3.57	3.32	3.30	6.37%
YoY %	6.47%	-2.58%	-5.16%	3.08%	7.53%	0.61%	-	-
Horiz. %	109.70%	103.03%	105.76%	111.52%	108.18%	100.61%	100.00%	-
P/NAPS	2.08	2.16	2.13	2.13	2.26	2.32	2.35	-7.82%
YoY %	-3.70%	1.41%	0.00%	-5.75%	-2.59%	-1.28%	-	-
Horiz. %	88.51%	91.91%	90.64%	90.64%	96.17%	98.72%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:40:00

EMA 5

5 Mins

BUY

2024-05-13 16:20:00

EMA 5

5 Mins

SELL

2024-05-13 15:30:00

EMA 5

10 Mins

BUY

2024-05-13 15:15:00

EMA 5

5 Mins

BUY

2024-05-13 14:50:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Koon Yew Yin's Blog

Sendai is under priced - Koon Yew Yin

2

save malaysia!

Sunway will be eligible for inclusion as KLCI component stock at AMMB's expense, says RHB IB

3

save malaysia!

Lynas permanent disposal facility appeal challenge to be heard on Sept 18

4

RHB Investment Research Reports

Real Estate - JS-SEZ: The New Chapter of Iskandar Malaysia

5

save malaysia!

Time for Muhyiddin, Hadi to step down: Zaid

6

save malaysia!

Our mandate is to bring about change, not get rich, says Anwar

7

MQ Market Updates

MQ Market Updates - 13 May2024

8

TA Sector Research

Weekly Strategy - Anticipate Continuation in Market Consolidation

Hot Stocks Today >

1

TASCO BERHAD

1000

2

EVERSENDAI CORPORATION BERHAD

361

3

PERAK TRANSIT BERHAD

331

4

MALAYSIAN PACIFIC INDUSTRIES

325

5

GENTING BHD

320

6

HONG LEONG INDUSTRIES BHD

317

7

YTL POWER INTERNATIONAL BHD

262

8

GENTING MALAYSIA BERHAD

252

9

TOP GLOVE CORPORATION BHD

246

10

SAPURA ENERGY BERHAD

219

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....