[SIME] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 13.15%
YoY- -47.97%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 33,223,481 28,799,750 23,739,800 23,478,868 24,922,965 20,393,719 14,752,787 14.47%
PBT 4,262,879 3,404,599 1,716,455 1,963,891 3,752,703 2,484,674 1,067,722 25.92%
Tax -1,079,314 -936,675 -808,388 -632,428 -1,098,065 -554,886 -345,410 20.89%
NP 3,183,565 2,467,924 908,067 1,331,463 2,654,638 1,929,788 722,312 28.01%
-
NP to SH 3,051,068 2,351,920 804,202 1,296,103 2,490,849 1,749,306 719,450 27.19%
-
Tax Rate 25.32% 27.51% 47.10% 32.20% 29.26% 22.33% 32.35% -
Total Cost 30,039,916 26,331,826 22,831,733 22,147,405 22,268,327 18,463,931 14,030,475 13.51%
-
Net Worth 24,939,791 22,473,635 20,976,569 20,009,378 19,538,363 7,444,888 8,229,969 20.27%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 600,958 480,719 420,733 300,441 292,490 - 121,028 30.58%
Div Payout % 19.70% 20.44% 52.32% 23.18% 11.74% - 16.82% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 24,939,791 22,473,635 20,976,569 20,009,378 19,538,363 7,444,888 8,229,969 20.27%
NOSH 6,009,588 6,008,993 6,010,478 6,008,822 5,849,809 2,481,629 2,420,579 16.34%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.58% 8.57% 3.83% 5.67% 10.65% 9.46% 4.90% -
ROE 12.23% 10.47% 3.83% 6.48% 12.75% 23.50% 8.74% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 552.84 479.28 394.97 390.74 426.05 821.79 609.47 -1.61%
EPS 50.77 39.14 13.38 21.57 42.58 32.93 29.70 9.33%
DPS 10.00 8.00 7.00 5.00 5.00 0.00 5.00 12.23%
NAPS 4.15 3.74 3.49 3.33 3.34 3.00 3.40 3.37%
Adjusted Per Share Value based on latest NOSH - 5,998,804
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 487.71 422.77 348.49 344.66 365.86 299.37 216.57 14.47%
EPS 44.79 34.53 11.81 19.03 36.56 25.68 10.56 27.20%
DPS 8.82 7.06 6.18 4.41 4.29 0.00 1.78 30.53%
NAPS 3.6611 3.299 3.0793 2.9373 2.8682 1.0929 1.2081 20.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.74 9.23 8.71 5.70 9.35 8.10 6.10 -
P/RPS 1.76 1.93 2.21 1.46 2.19 0.99 1.00 9.87%
P/EPS 19.18 23.58 65.10 26.43 21.96 11.49 20.52 -1.11%
EY 5.21 4.24 1.54 3.78 4.55 8.70 4.87 1.13%
DY 1.03 0.87 0.80 0.88 0.53 0.00 0.82 3.86%
P/NAPS 2.35 2.47 2.50 1.71 2.80 2.70 1.79 4.63%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 27/05/10 25/05/09 28/05/08 31/05/07 30/05/06 -
Price 9.64 9.13 7.83 6.95 9.25 10.00 5.75 -
P/RPS 1.74 1.90 1.98 1.78 2.17 1.22 0.94 10.79%
P/EPS 18.99 23.33 58.52 32.22 21.72 14.19 19.35 -0.31%
EY 5.27 4.29 1.71 3.10 4.60 7.05 5.17 0.31%
DY 1.04 0.88 0.89 0.72 0.54 0.00 0.87 3.01%
P/NAPS 2.32 2.44 2.24 2.09 2.77 3.33 1.69 5.41%

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