[SIME] YoY Annualized Quarter 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- 0.81%
YoY- 128.12%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 34,700,876 30,945,604 34,820,160 32,722,472 20,047,044 20,817,180 17,143,040 12.46%
PBT 3,838,876 3,928,944 5,011,480 4,071,552 1,512,016 1,596,776 1,566,660 16.10%
Tax -1,087,276 -1,045,712 -1,493,132 -1,267,224 -427,556 -435,732 -519,364 13.09%
NP 2,751,600 2,883,232 3,518,348 2,804,328 1,084,460 1,161,044 1,047,296 17.45%
-
NP to SH 2,618,968 2,738,564 3,467,928 2,405,076 1,054,308 1,069,924 1,047,296 16.49%
-
Tax Rate 28.32% 26.62% 29.79% 31.12% 28.28% 27.29% 33.15% -
Total Cost 31,949,276 28,062,372 31,301,812 29,918,144 18,962,584 19,656,136 16,095,744 12.09%
-
Net Worth 21,163,376 22,300,421 22,470,634 0 9,114,345 8,194,055 8,302,886 16.86%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 21,163,376 22,300,421 22,470,634 0 9,114,345 8,194,055 8,302,886 16.86%
NOSH 6,012,323 6,010,895 6,008,191 5,511,173 2,463,336 2,388,937 2,358,774 16.86%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.93% 9.32% 10.10% 8.57% 5.41% 5.58% 6.11% -
ROE 12.38% 12.28% 15.43% 0.00% 11.57% 13.06% 12.61% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 577.16 514.83 579.54 593.75 813.82 871.40 726.78 -3.76%
EPS 43.56 45.56 57.72 43.64 42.80 44.80 44.40 -0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.71 3.74 0.00 3.70 3.43 3.52 0.00%
Adjusted Per Share Value based on latest NOSH - 5,511,173
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 509.40 454.27 511.15 480.35 294.28 305.59 251.65 12.46%
EPS 38.45 40.20 50.91 35.31 15.48 15.71 15.37 16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1067 3.2736 3.2986 0.00 1.338 1.2029 1.2188 16.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 8.50 8.50 6.60 10.40 6.00 6.20 5.75 -
P/RPS 1.47 1.65 1.14 1.75 0.74 0.71 0.79 10.89%
P/EPS 19.51 18.66 11.43 23.83 14.02 13.84 12.95 7.06%
EY 5.12 5.36 8.75 4.20 7.13 7.22 7.72 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.29 1.76 0.00 1.62 1.81 1.63 6.73%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 28/11/08 - 27/11/06 29/11/05 30/11/04 -
Price 8.74 8.98 5.85 0.00 6.15 6.30 6.05 -
P/RPS 1.51 1.74 1.01 0.00 0.76 0.72 0.83 10.48%
P/EPS 20.06 19.71 10.14 0.00 14.37 14.07 13.63 6.64%
EY 4.98 5.07 9.87 0.00 6.96 7.11 7.34 -6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.42 1.56 0.00 1.66 1.84 1.72 6.28%

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