[SIME] YoY Cumulative 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- -69.97%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 11,741,876 11,063,610 8,675,219 7,736,401 8,705,040 8,180,618 5,011,761 15.23%
PBT 1,283,170 1,465,659 959,719 982,236 1,252,870 1,017,888 378,004 22.56%
Tax -244,718 -371,409 -271,819 -261,428 -373,283 -316,806 -106,889 14.78%
NP 1,038,452 1,094,250 687,900 720,808 879,587 701,082 271,115 25.05%
-
NP to SH 990,250 1,073,682 654,742 684,641 866,982 601,269 263,577 24.65%
-
Tax Rate 19.07% 25.34% 28.32% 26.62% 29.79% 31.12% 28.28% -
Total Cost 10,703,424 9,969,360 7,987,319 7,015,593 7,825,453 7,479,536 4,740,646 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 3.69% 4.29% 3.09% 3.07% 3.86% 0.00% 2.89% -
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 195.41 184.14 144.29 128.71 144.89 148.44 203.45 -0.66%
EPS 16.48 17.87 10.89 11.39 14.43 10.91 10.70 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 171.72 161.81 126.88 113.14 127.31 119.64 73.30 15.22%
EPS 14.48 15.70 9.58 10.01 12.68 8.79 3.85 24.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9282 3.6642 3.0951 3.2614 3.2863 0.00 1.333 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 5.02 4.58 5.89 6.60 4.56 7.01 2.95 9.25%
P/EPS 59.47 47.23 78.05 74.63 45.74 95.33 56.07 0.98%
EY 1.68 2.12 1.28 1.34 2.19 1.05 1.78 -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 4.86 4.82 6.06 6.98 4.04 0.00 3.02 8.24%
P/EPS 57.65 49.69 80.26 78.84 40.54 0.00 57.48 0.04%
EY 1.73 2.01 1.25 1.27 2.47 0.00 1.74 -0.09%
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