[SIME] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 58.41%
YoY- 79.48%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 29,879,175 26,710,318 24,283,152 21,855,831 19,969,616 20,162,150 19,847,503 31.32%
PBT 3,958,841 3,318,957 2,797,795 2,407,988 1,612,910 1,634,100 1,475,549 92.96%
Tax -1,029,135 -819,218 -619,487 -509,543 -427,842 -429,886 -402,329 86.93%
NP 2,929,706 2,499,739 2,178,308 1,898,445 1,185,068 1,204,214 1,073,220 95.20%
-
NP to SH 2,575,027 2,237,335 2,002,922 1,770,247 1,117,496 1,121,400 969,517 91.67%
-
Tax Rate 26.00% 24.68% 22.14% 21.16% 26.53% 26.31% 27.27% -
Total Cost 26,949,469 24,210,579 22,104,844 19,957,386 18,784,548 18,957,936 18,774,283 27.22%
-
Net Worth 0 10,060,615 7,538,094 7,425,285 9,114,345 8,796,502 8,369,323 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 616,001 616,001 736,731 736,731 620,864 -
Div Payout % - - 30.76% 34.80% 65.93% 65.70% 64.04% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 10,060,615 7,538,094 7,425,285 9,114,345 8,796,502 8,369,323 -
NOSH 5,511,173 2,515,153 2,512,698 2,475,095 2,463,336 2,464,006 2,461,565 71.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.81% 9.36% 8.97% 8.69% 5.93% 5.97% 5.41% -
ROE 0.00% 22.24% 26.57% 23.84% 12.26% 12.75% 11.58% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 542.16 1,061.98 966.42 883.03 810.67 818.27 806.30 -23.22%
EPS 46.72 88.95 79.71 71.52 45.37 45.51 39.39 12.03%
DPS 0.00 0.00 25.00 25.00 30.00 29.90 25.22 -
NAPS 0.00 4.00 3.00 3.00 3.70 3.57 3.40 -
Adjusted Per Share Value based on latest NOSH - 2,475,095
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 436.98 390.64 355.14 319.64 292.06 294.87 290.27 31.32%
EPS 37.66 32.72 29.29 25.89 16.34 16.40 14.18 91.66%
DPS 0.00 0.00 9.01 9.01 10.77 10.77 9.08 -
NAPS 0.00 1.4714 1.1024 1.0859 1.333 1.2865 1.224 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 10.40 9.60 8.10 7.20 6.00 5.50 6.10 -
P/RPS 1.92 0.90 0.84 0.82 0.74 0.67 0.76 85.38%
P/EPS 22.26 10.79 10.16 10.07 13.23 12.08 15.49 27.31%
EY 4.49 9.27 9.84 9.93 7.56 8.27 6.46 -21.51%
DY 0.00 0.00 3.09 3.47 5.00 5.44 4.13 -
P/NAPS 0.00 2.40 2.70 2.40 1.62 1.54 1.79 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date - 28/08/07 31/05/07 28/02/07 27/11/06 29/08/06 30/05/06 -
Price 0.00 9.50 10.00 7.80 6.15 5.75 5.75 -
P/RPS 0.00 0.89 1.03 0.88 0.76 0.70 0.71 -
P/EPS 0.00 10.68 12.55 10.91 13.56 12.63 14.60 -
EY 0.00 9.36 7.97 9.17 7.38 7.92 6.85 -
DY 0.00 0.00 2.50 3.21 4.88 5.20 4.39 -
P/NAPS 0.00 2.38 3.33 2.60 1.66 1.61 1.69 -

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