[SIME] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 20.1%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 46,967,504 44,254,440 34,700,876 30,945,604 34,820,160 32,722,472 20,047,044 15.23%
PBT 5,132,680 5,862,636 3,838,876 3,928,944 5,011,480 4,071,552 1,512,016 22.56%
Tax -978,872 -1,485,636 -1,087,276 -1,045,712 -1,493,132 -1,267,224 -427,556 14.78%
NP 4,153,808 4,377,000 2,751,600 2,883,232 3,518,348 2,804,328 1,084,460 25.05%
-
NP to SH 3,961,000 4,294,728 2,618,968 2,738,564 3,467,928 2,405,076 1,054,308 24.65%
-
Tax Rate 19.07% 25.34% 28.32% 26.62% 29.79% 31.12% 28.28% -
Total Cost 42,813,696 39,877,440 31,949,276 28,062,372 31,301,812 29,918,144 18,962,584 14.52%
-
Net Worth 26,859,328 25,054,582 21,163,376 22,300,421 22,470,634 0 9,114,345 19.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 26,859,328 25,054,582 21,163,376 22,300,421 22,470,634 0 9,114,345 19.71%
NOSH 6,008,798 6,008,292 6,012,323 6,010,895 6,008,191 5,511,173 2,463,336 16.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.84% 9.89% 7.93% 9.32% 10.10% 8.57% 5.41% -
ROE 14.75% 17.14% 12.38% 12.28% 15.43% 0.00% 11.57% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 781.65 736.56 577.16 514.83 579.54 593.75 813.82 -0.66%
EPS 65.92 71.48 43.56 45.56 57.72 43.64 42.80 7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.47 4.17 3.52 3.71 3.74 0.00 3.70 3.19%
Adjusted Per Share Value based on latest NOSH - 6,010,895
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 689.47 649.64 509.40 454.27 511.15 480.35 294.28 15.23%
EPS 58.15 63.05 38.45 40.20 50.91 35.31 15.48 24.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9429 3.6779 3.1067 3.2736 3.2986 0.00 1.338 19.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 9.80 8.44 8.50 8.50 6.60 10.40 6.00 -
P/RPS 1.25 1.15 1.47 1.65 1.14 1.75 0.74 9.12%
P/EPS 14.87 11.81 19.51 18.66 11.43 23.83 14.02 0.98%
EY 6.73 8.47 5.12 5.36 8.75 4.20 7.13 -0.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.02 2.41 2.29 1.76 0.00 1.62 5.14%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 26/11/10 25/11/09 28/11/08 - 27/11/06 -
Price 9.50 8.88 8.74 8.98 5.85 0.00 6.15 -
P/RPS 1.22 1.21 1.51 1.74 1.01 0.00 0.76 8.19%
P/EPS 14.41 12.42 20.06 19.71 10.14 0.00 14.37 0.04%
EY 6.94 8.05 4.98 5.07 9.87 0.00 6.96 -0.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.13 2.48 2.42 1.56 0.00 1.66 4.23%

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