[SIME] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 32.12%
YoY- -18.26%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 22,452,907 18,668,870 16,169,103 16,004,939 16,281,894 13,307,435 10,093,824 14.24%
PBT 3,089,182 2,207,734 1,765,388 1,648,372 2,177,358 1,746,566 719,421 27.47%
Tax -834,026 -596,892 -579,784 -482,589 -632,460 -351,159 -201,627 26.68%
NP 2,255,156 1,610,842 1,185,604 1,165,783 1,544,898 1,395,407 517,794 27.77%
-
NP to SH 2,175,062 1,531,800 1,112,832 1,145,483 1,401,298 1,271,867 474,686 28.86%
-
Tax Rate 27.00% 27.04% 32.84% 29.28% 29.05% 20.11% 28.03% -
Total Cost 20,197,751 17,058,028 14,983,499 14,839,156 14,736,996 11,912,028 9,576,030 13.23%
-
Net Worth 24,821,792 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 17.89%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 601,011 480,753 420,616 300,493 286,095 - 120,004 30.78%
Div Payout % 27.63% 31.38% 37.80% 26.23% 20.42% - 25.28% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 24,821,792 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 17.89%
NOSH 6,010,119 6,009,415 6,008,811 6,009,879 5,721,919 2,471,590 2,400,085 16.52%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.04% 8.63% 7.33% 7.28% 9.49% 10.49% 5.13% -
ROE 8.76% 6.96% 5.13% 5.72% 7.47% 17.15% 5.14% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 373.59 310.66 269.09 266.31 284.55 538.42 420.56 -1.95%
EPS 36.19 25.49 18.52 19.06 24.49 24.07 19.80 10.56%
DPS 10.00 8.00 7.00 5.00 5.00 0.00 5.00 12.24%
NAPS 4.13 3.66 3.61 3.33 3.28 3.00 3.85 1.17%
Adjusted Per Share Value based on latest NOSH - 6,015,140
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 329.60 274.05 237.36 234.95 239.01 195.35 148.17 14.24%
EPS 31.93 22.49 16.34 16.82 20.57 18.67 6.97 28.85%
DPS 8.82 7.06 6.17 4.41 4.20 0.00 1.76 30.79%
NAPS 3.6437 3.2287 3.1843 2.9378 2.7551 1.0885 1.3564 17.89%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 9.20 8.80 8.97 5.20 11.90 7.20 6.15 -
P/RPS 2.46 2.83 3.33 1.95 4.18 1.34 1.46 9.08%
P/EPS 25.42 34.52 48.43 27.28 48.59 13.99 31.10 -3.30%
EY 3.93 2.90 2.06 3.67 2.06 7.15 3.22 3.37%
DY 1.09 0.91 0.78 0.96 0.42 0.00 0.81 5.07%
P/NAPS 2.23 2.40 2.48 1.56 3.63 2.40 1.60 5.68%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 28/02/07 28/02/06 -
Price 9.69 9.02 8.45 5.75 12.00 7.80 6.20 -
P/RPS 2.59 2.90 3.14 2.16 4.22 1.45 1.47 9.89%
P/EPS 26.78 35.39 45.63 30.17 49.00 15.16 31.35 -2.59%
EY 3.73 2.83 2.19 3.31 2.04 6.60 3.19 2.63%
DY 1.03 0.89 0.83 0.87 0.42 0.00 0.81 4.08%
P/NAPS 2.35 2.46 2.34 1.73 3.66 2.60 1.61 6.50%

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