[SIME] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -47.15%
YoY- -50.62%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 27,736,000 40,692,000 40,497,696 42,336,584 46,967,504 44,254,440 34,700,876 -3.66%
PBT 1,248,000 1,844,000 2,699,680 2,681,072 5,132,680 5,862,636 3,838,876 -17.06%
Tax 1,068,000 -424,000 -593,092 -616,280 -978,872 -1,485,636 -1,087,276 -
NP 2,316,000 1,420,000 2,106,588 2,064,792 4,153,808 4,377,000 2,751,600 -2.82%
-
NP to SH 2,088,000 1,292,000 2,002,776 1,955,956 3,961,000 4,294,728 2,618,968 -3.70%
-
Tax Rate -85.58% 22.99% 21.97% 22.99% 19.07% 25.34% 28.32% -
Total Cost 25,420,000 39,272,000 38,391,108 40,271,792 42,813,696 39,877,440 31,949,276 -3.73%
-
Net Worth 31,642,857 31,970,013 28,914,168 27,513,138 26,859,328 25,054,582 21,163,376 6.92%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 31,642,857 31,970,013 28,914,168 27,513,138 26,859,328 25,054,582 21,163,376 6.92%
NOSH 6,328,571 6,207,769 6,061,670 6,007,235 6,008,798 6,008,292 6,012,323 0.85%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.35% 3.49% 5.20% 4.88% 8.84% 9.89% 7.93% -
ROE 6.60% 4.04% 6.93% 7.11% 14.75% 17.14% 12.38% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 438.27 655.50 668.09 704.76 781.65 736.56 577.16 -4.48%
EPS 32.80 20.80 33.04 32.56 65.92 71.48 43.56 -4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.15 4.77 4.58 4.47 4.17 3.52 6.01%
Adjusted Per Share Value based on latest NOSH - 6,007,235
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 407.15 597.34 594.49 621.49 689.47 649.64 509.40 -3.66%
EPS 30.65 18.97 29.40 28.71 58.15 63.05 38.45 -3.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6451 4.6931 4.2445 4.0388 3.9429 3.6779 3.1067 6.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.65 7.79 9.15 9.50 9.80 8.44 8.50 -
P/RPS 1.75 1.19 1.37 1.35 1.25 1.15 1.47 2.94%
P/EPS 23.19 37.43 27.69 29.18 14.87 11.81 19.51 2.91%
EY 4.31 2.67 3.61 3.43 6.73 8.47 5.12 -2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.51 1.92 2.07 2.19 2.02 2.41 -7.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 28/11/14 29/11/13 27/11/12 25/11/11 26/11/10 -
Price 8.10 8.06 9.68 9.65 9.50 8.88 8.74 -
P/RPS 1.85 1.23 1.45 1.37 1.22 1.21 1.51 3.43%
P/EPS 24.55 38.73 29.30 29.64 14.41 12.42 20.06 3.42%
EY 4.07 2.58 3.41 3.37 6.94 8.05 4.98 -3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.57 2.03 2.11 2.13 2.13 2.48 -6.84%

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