[SIME] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -18.73%
YoY- -2.85%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 45,992,016 44,905,814 37,337,740 32,338,206 32,009,878 32,563,788 26,614,870 9.53%
PBT 4,586,504 6,178,364 4,415,468 3,530,776 3,296,744 4,354,716 3,493,132 4.63%
Tax -1,036,546 -1,668,052 -1,193,784 -1,159,568 -965,178 -1,264,920 -702,318 6.69%
NP 3,549,958 4,510,312 3,221,684 2,371,208 2,331,566 3,089,796 2,790,814 4.08%
-
NP to SH 3,397,578 4,350,124 3,063,600 2,225,664 2,290,966 2,802,596 2,543,734 4.93%
-
Tax Rate 22.60% 27.00% 27.04% 32.84% 29.28% 29.05% 20.11% -
Total Cost 42,442,058 40,395,502 34,116,056 29,966,998 29,678,312 29,473,992 23,824,056 10.09%
-
Net Worth 25,899,470 24,821,792 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 23.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 841,282 1,202,023 961,506 841,233 600,987 572,191 - -
Div Payout % 24.76% 27.63% 31.38% 37.80% 26.23% 20.42% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 25,899,470 24,821,792 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 23.15%
NOSH 6,009,158 6,010,119 6,009,415 6,008,811 6,009,879 5,721,919 2,471,590 15.94%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.72% 10.04% 8.63% 7.33% 7.28% 9.49% 10.49% -
ROE 13.12% 17.53% 13.93% 10.26% 11.45% 14.93% 34.31% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 765.37 747.17 621.32 538.18 532.62 569.11 1,076.83 -5.52%
EPS 56.54 72.38 50.98 37.04 38.12 48.98 48.14 2.71%
DPS 14.00 20.00 16.00 14.00 10.00 10.00 0.00 -
NAPS 4.31 4.13 3.66 3.61 3.33 3.28 3.00 6.21%
Adjusted Per Share Value based on latest NOSH - 6,005,483
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 672.63 656.75 546.06 472.95 468.14 476.25 389.24 9.53%
EPS 49.69 63.62 44.81 32.55 33.51 40.99 37.20 4.93%
DPS 12.30 17.58 14.06 12.30 8.79 8.37 0.00 -
NAPS 3.7878 3.6302 3.2167 3.1724 2.9269 2.7448 1.0844 23.15%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 9.52 9.20 8.80 8.97 5.20 11.90 7.20 -
P/RPS 1.24 1.23 1.42 1.67 0.98 2.09 0.67 10.79%
P/EPS 16.84 12.71 17.26 24.22 13.64 24.30 7.00 15.73%
EY 5.94 7.87 5.79 4.13 7.33 4.12 14.29 -13.59%
DY 1.47 2.17 1.82 1.56 1.92 0.84 0.00 -
P/NAPS 2.21 2.23 2.40 2.48 1.56 3.63 2.40 -1.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 9.17 9.69 9.02 8.45 5.75 12.00 7.80 -
P/RPS 1.20 1.30 1.45 1.57 1.08 2.11 0.72 8.87%
P/EPS 16.22 13.39 17.69 22.81 15.08 24.50 7.58 13.50%
EY 6.17 7.47 5.65 4.38 6.63 4.08 13.19 -11.88%
DY 1.53 2.06 1.77 1.66 1.74 0.83 0.00 -
P/NAPS 2.13 2.35 2.46 2.34 1.73 3.66 2.60 -3.26%

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