[SIME] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -70.7%
YoY- 63.99%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 10,124,424 10,584,146 11,741,876 11,063,610 8,675,219 7,736,401 8,705,040 2.54%
PBT 674,920 670,268 1,283,170 1,465,659 959,719 982,236 1,252,870 -9.79%
Tax -148,273 -154,070 -244,718 -371,409 -271,819 -261,428 -373,283 -14.25%
NP 526,647 516,198 1,038,452 1,094,250 687,900 720,808 879,587 -8.18%
-
NP to SH 500,694 488,989 990,250 1,073,682 654,742 684,641 866,982 -8.74%
-
Tax Rate 21.97% 22.99% 19.07% 25.34% 28.32% 26.62% 29.79% -
Total Cost 9,597,777 10,067,948 10,703,424 9,969,360 7,987,319 7,015,593 7,825,453 3.45%
-
Net Worth 28,914,168 27,513,138 26,859,328 25,054,582 21,163,376 22,300,421 22,470,634 4.28%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 28,914,168 27,513,138 26,859,328 25,054,582 21,163,376 22,300,421 22,470,634 4.28%
NOSH 6,061,670 6,007,235 6,008,798 6,008,292 6,012,323 6,010,895 6,008,191 0.14%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.20% 4.88% 8.84% 9.89% 7.93% 9.32% 10.10% -
ROE 1.73% 1.78% 3.69% 4.29% 3.09% 3.07% 3.86% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 167.02 176.19 195.41 184.14 144.29 128.71 144.89 2.39%
EPS 8.26 8.14 16.48 17.87 10.89 11.39 14.43 -8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.58 4.47 4.17 3.52 3.71 3.74 4.13%
Adjusted Per Share Value based on latest NOSH - 6,008,292
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 148.62 155.37 172.37 162.41 127.35 113.57 127.79 2.54%
EPS 7.35 7.18 14.54 15.76 9.61 10.05 12.73 -8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2445 4.0388 3.9429 3.6779 3.1067 3.2736 3.2986 4.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 9.15 9.50 9.80 8.44 8.50 8.50 6.60 -
P/RPS 5.48 5.39 5.02 4.58 5.89 6.60 4.56 3.10%
P/EPS 110.77 116.71 59.47 47.23 78.05 74.63 45.74 15.87%
EY 0.90 0.86 1.68 2.12 1.28 1.34 2.19 -13.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.07 2.19 2.02 2.41 2.29 1.76 1.46%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 27/11/12 25/11/11 26/11/10 25/11/09 28/11/08 -
Price 9.68 9.65 9.50 8.88 8.74 8.98 5.85 -
P/RPS 5.80 5.48 4.86 4.82 6.06 6.98 4.04 6.20%
P/EPS 117.19 118.55 57.65 49.69 80.26 78.84 40.54 19.34%
EY 0.85 0.84 1.73 2.01 1.25 1.27 2.47 -16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.11 2.13 2.13 2.48 2.42 1.56 4.48%

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