[SIME] YoY Annualized Quarter 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- 141.27%
YoY- 167.94%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 32,338,206 32,009,878 32,563,788 26,614,870 20,187,648 17,630,390 14,413,132 14.40%
PBT 3,530,776 3,296,744 4,354,716 3,493,132 1,438,842 1,154,508 1,365,166 17.14%
Tax -1,159,568 -965,178 -1,264,920 -702,318 -403,254 -575,348 -471,594 16.16%
NP 2,371,208 2,331,566 3,089,796 2,790,814 1,035,588 579,160 893,572 17.64%
-
NP to SH 2,225,664 2,290,966 2,802,596 2,543,734 949,372 579,160 893,572 16.41%
-
Tax Rate 32.84% 29.28% 29.05% 20.11% 28.03% 49.83% 34.54% -
Total Cost 29,966,998 29,678,312 29,473,992 23,824,056 19,152,060 17,051,230 13,519,560 14.17%
-
Net Worth 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 7,722,133 8,144,536 17.71%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 841,233 600,987 572,191 - 240,008 235,430 232,701 23.86%
Div Payout % 37.80% 26.23% 20.42% - 25.28% 40.65% 26.04% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 7,722,133 8,144,536 17.71%
NOSH 6,008,811 6,009,879 5,721,919 2,471,590 2,400,085 2,354,308 2,327,010 17.11%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.33% 7.28% 9.49% 10.49% 5.13% 3.29% 6.20% -
ROE 10.26% 11.45% 14.93% 34.31% 10.27% 7.50% 10.97% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 538.18 532.62 569.11 1,076.83 841.12 748.86 619.38 -2.31%
EPS 37.04 38.12 48.98 48.14 39.60 24.60 38.40 -0.59%
DPS 14.00 10.00 10.00 0.00 10.00 10.00 10.00 5.76%
NAPS 3.61 3.33 3.28 3.00 3.85 3.28 3.50 0.51%
Adjusted Per Share Value based on latest NOSH - 2,475,095
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 474.71 469.89 478.02 390.70 296.35 258.81 211.58 14.40%
EPS 32.67 33.63 41.14 37.34 13.94 8.50 13.12 16.40%
DPS 12.35 8.82 8.40 0.00 3.52 3.46 3.42 23.83%
NAPS 3.1843 2.9378 2.7551 1.0885 1.3564 1.1336 1.1956 17.71%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 8.97 5.20 11.90 7.20 6.15 6.00 5.20 -
P/RPS 1.67 0.98 2.09 0.67 0.73 0.80 0.84 12.12%
P/EPS 24.22 13.64 24.30 7.00 15.55 24.39 13.54 10.16%
EY 4.13 7.33 4.12 14.29 6.43 4.10 7.38 -9.21%
DY 1.56 1.92 0.84 0.00 1.63 1.67 1.92 -3.39%
P/NAPS 2.48 1.56 3.63 2.40 1.60 1.83 1.49 8.85%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 24/02/04 -
Price 8.45 5.75 12.00 7.80 6.20 6.00 5.80 -
P/RPS 1.57 1.08 2.11 0.72 0.74 0.80 0.94 8.91%
P/EPS 22.81 15.08 24.50 7.58 15.67 24.39 15.10 7.11%
EY 4.38 6.63 4.08 13.19 6.38 4.10 6.62 -6.64%
DY 1.66 1.74 0.83 0.00 1.61 1.67 1.72 -0.58%
P/NAPS 2.34 1.73 3.66 2.60 1.61 1.83 1.66 5.88%

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