[SIME] YoY Quarter Result on 30-Sep-2007 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -5.51%
YoY- 128.12%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 8,675,219 7,736,401 8,705,040 8,180,618 5,011,761 5,204,295 4,285,760 12.46%
PBT 959,719 982,236 1,252,870 1,017,888 378,004 399,194 391,665 16.10%
Tax -271,819 -261,428 -373,283 -316,806 -106,889 -108,933 -129,841 13.09%
NP 687,900 720,808 879,587 701,082 271,115 290,261 261,824 17.45%
-
NP to SH 654,742 684,641 866,982 601,269 263,577 267,481 261,824 16.49%
-
Tax Rate 28.32% 26.62% 29.79% 31.12% 28.28% 27.29% 33.15% -
Total Cost 7,987,319 7,015,593 7,825,453 7,479,536 4,740,646 4,914,034 4,023,936 12.09%
-
Net Worth 21,163,376 22,300,421 22,470,634 0 9,114,345 8,194,055 8,302,886 16.86%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 21,163,376 22,300,421 22,470,634 0 9,114,345 8,194,055 8,302,886 16.86%
NOSH 6,012,323 6,010,895 6,008,191 5,511,173 2,463,336 2,388,937 2,358,774 16.86%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.93% 9.32% 10.10% 8.57% 5.41% 5.58% 6.11% -
ROE 3.09% 3.07% 3.86% 0.00% 2.89% 3.26% 3.15% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 144.29 128.71 144.89 148.44 203.45 217.85 181.69 -3.76%
EPS 10.89 11.39 14.43 10.91 10.70 11.20 11.10 -0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.71 3.74 0.00 3.70 3.43 3.52 0.00%
Adjusted Per Share Value based on latest NOSH - 5,511,173
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 126.88 113.14 127.31 119.64 73.30 76.11 62.68 12.46%
EPS 9.58 10.01 12.68 8.79 3.85 3.91 3.83 16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0951 3.2614 3.2863 0.00 1.333 1.1984 1.2143 16.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 8.50 8.50 6.60 10.40 6.00 6.20 5.75 -
P/RPS 5.89 6.60 4.56 7.01 2.95 2.85 3.16 10.93%
P/EPS 78.05 74.63 45.74 95.33 56.07 55.37 51.80 7.06%
EY 1.28 1.34 2.19 1.05 1.78 1.81 1.93 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.29 1.76 0.00 1.62 1.81 1.63 6.73%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 28/11/08 - 27/11/06 29/11/05 30/11/04 -
Price 8.74 8.98 5.85 0.00 6.15 6.30 6.05 -
P/RPS 6.06 6.98 4.04 0.00 3.02 2.89 3.33 10.48%
P/EPS 80.26 78.84 40.54 0.00 57.48 56.27 54.50 6.66%
EY 1.25 1.27 2.47 0.00 1.74 1.78 1.83 -6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.42 1.56 0.00 1.66 1.84 1.72 6.28%

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