[SIME] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 13.14%
YoY- 106.59%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 31,204,707 29,879,175 26,710,318 24,283,152 21,855,831 19,969,616 20,162,150 33.69%
PBT 4,003,006 3,958,841 3,318,957 2,797,795 2,407,988 1,612,910 1,634,100 81.42%
Tax -1,170,394 -1,029,135 -819,218 -619,487 -509,543 -427,842 -429,886 94.62%
NP 2,832,612 2,929,706 2,499,739 2,178,308 1,898,445 1,185,068 1,204,214 76.59%
-
NP to SH 2,515,100 2,575,027 2,237,335 2,002,922 1,770,247 1,117,496 1,121,400 71.08%
-
Tax Rate 29.24% 26.00% 24.68% 22.14% 21.16% 26.53% 26.31% -
Total Cost 28,372,095 26,949,469 24,210,579 22,104,844 19,957,386 18,784,548 18,957,936 30.74%
-
Net Worth 19,670,877 0 10,060,615 7,538,094 7,425,285 9,114,345 8,796,502 70.75%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 299,860 - - 616,001 616,001 736,731 736,731 -44.98%
Div Payout % 11.92% - - 30.76% 34.80% 65.93% 65.70% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 19,670,877 0 10,060,615 7,538,094 7,425,285 9,114,345 8,796,502 70.75%
NOSH 5,997,218 5,511,173 2,515,153 2,512,698 2,475,095 2,463,336 2,464,006 80.64%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.08% 9.81% 9.36% 8.97% 8.69% 5.93% 5.97% -
ROE 12.79% 0.00% 22.24% 26.57% 23.84% 12.26% 12.75% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 520.32 542.16 1,061.98 966.42 883.03 810.67 818.27 -25.99%
EPS 41.94 46.72 88.95 79.71 71.52 45.37 45.51 -5.28%
DPS 5.00 0.00 0.00 25.00 25.00 30.00 29.90 -69.54%
NAPS 3.28 0.00 4.00 3.00 3.00 3.70 3.57 -5.47%
Adjusted Per Share Value based on latest NOSH - 2,512,698
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 456.37 436.98 390.64 355.14 319.64 292.06 294.87 33.69%
EPS 36.78 37.66 32.72 29.29 25.89 16.34 16.40 71.08%
DPS 4.39 0.00 0.00 9.01 9.01 10.77 10.77 -44.93%
NAPS 2.8769 0.00 1.4714 1.1024 1.0859 1.333 1.2865 70.75%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.90 10.40 9.60 8.10 7.20 6.00 5.50 -
P/RPS 2.29 1.92 0.90 0.84 0.82 0.74 0.67 126.39%
P/EPS 28.38 22.26 10.79 10.16 10.07 13.23 12.08 76.44%
EY 3.52 4.49 9.27 9.84 9.93 7.56 8.27 -43.32%
DY 0.42 0.00 0.00 3.09 3.47 5.00 5.44 -81.78%
P/NAPS 3.63 0.00 2.40 2.70 2.40 1.62 1.54 76.83%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date - - 28/08/07 31/05/07 28/02/07 27/11/06 29/08/06 -
Price 0.00 0.00 9.50 10.00 7.80 6.15 5.75 -
P/RPS 0.00 0.00 0.89 1.03 0.88 0.76 0.70 -
P/EPS 0.00 0.00 10.68 12.55 10.91 13.56 12.63 -
EY 0.00 0.00 9.36 7.97 9.17 7.38 7.92 -
DY 0.00 0.00 0.00 2.50 3.21 4.88 5.20 -
P/NAPS 0.00 0.00 2.38 3.33 2.60 1.66 1.61 -

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