[SIME] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 133.06%
YoY- 10.18%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 18,668,870 16,169,103 16,004,939 16,281,894 13,307,435 10,093,824 8,815,195 13.31%
PBT 2,207,734 1,765,388 1,648,372 2,177,358 1,746,566 719,421 577,254 25.04%
Tax -596,892 -579,784 -482,589 -632,460 -351,159 -201,627 -287,674 12.92%
NP 1,610,842 1,185,604 1,165,783 1,544,898 1,395,407 517,794 289,580 33.09%
-
NP to SH 1,531,800 1,112,832 1,145,483 1,401,298 1,271,867 474,686 289,580 31.98%
-
Tax Rate 27.04% 32.84% 29.28% 29.05% 20.11% 28.03% 49.83% -
Total Cost 17,058,028 14,983,499 14,839,156 14,736,996 11,912,028 9,576,030 8,525,615 12.24%
-
Net Worth 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 7,722,133 19.04%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 480,753 420,616 300,493 286,095 - 120,004 117,715 26.41%
Div Payout % 31.38% 37.80% 26.23% 20.42% - 25.28% 40.65% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 7,722,133 19.04%
NOSH 6,009,415 6,008,811 6,009,879 5,721,919 2,471,590 2,400,085 2,354,308 16.89%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.63% 7.33% 7.28% 9.49% 10.49% 5.13% 3.29% -
ROE 6.96% 5.13% 5.72% 7.47% 17.15% 5.14% 3.75% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 310.66 269.09 266.31 284.55 538.42 420.56 374.43 -3.06%
EPS 25.49 18.52 19.06 24.49 24.07 19.80 12.30 12.90%
DPS 8.00 7.00 5.00 5.00 0.00 5.00 5.00 8.14%
NAPS 3.66 3.61 3.33 3.28 3.00 3.85 3.28 1.84%
Adjusted Per Share Value based on latest NOSH - 5,997,218
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 274.05 237.36 234.95 239.01 195.35 148.17 129.40 13.31%
EPS 22.49 16.34 16.82 20.57 18.67 6.97 4.25 31.99%
DPS 7.06 6.17 4.41 4.20 0.00 1.76 1.73 26.39%
NAPS 3.2287 3.1843 2.9378 2.7551 1.0885 1.3564 1.1336 19.04%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 8.80 8.97 5.20 11.90 7.20 6.15 6.00 -
P/RPS 2.83 3.33 1.95 4.18 1.34 1.46 1.60 9.96%
P/EPS 34.52 48.43 27.28 48.59 13.99 31.10 48.78 -5.59%
EY 2.90 2.06 3.67 2.06 7.15 3.22 2.05 5.94%
DY 0.91 0.78 0.96 0.42 0.00 0.81 0.83 1.54%
P/NAPS 2.40 2.48 1.56 3.63 2.40 1.60 1.83 4.62%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 -
Price 9.02 8.45 5.75 12.00 7.80 6.20 6.00 -
P/RPS 2.90 3.14 2.16 4.22 1.45 1.47 1.60 10.41%
P/EPS 35.39 45.63 30.17 49.00 15.16 31.35 48.78 -5.20%
EY 2.83 2.19 3.31 2.04 6.60 3.19 2.05 5.51%
DY 0.89 0.83 0.87 0.42 0.00 0.81 0.83 1.16%
P/NAPS 2.46 2.34 1.73 3.66 2.60 1.61 1.83 5.05%

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