[SIME] YoY 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- 33.06%
YoY- -6.97%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 9,993,651 8,432,702 7,299,899 8,101,276 6,775,744 4,889,529 4,529,435 14.09%
PBT 1,248,015 783,152 395,502 1,159,470 1,115,305 320,227 185,589 37.36%
Tax -325,073 -318,356 -109,306 -315,654 -174,395 -92,694 -157,833 12.79%
NP 922,942 464,796 286,196 843,816 940,910 227,533 27,756 79.27%
-
NP to SH 877,058 428,191 278,501 800,029 859,956 207,205 27,756 77.75%
-
Tax Rate 26.05% 40.65% 27.64% 27.22% 15.64% 28.95% 85.04% -
Total Cost 9,070,709 7,967,906 7,013,703 7,257,460 5,834,834 4,661,996 4,501,679 12.37%
-
Net Worth 21,986,522 21,679,795 20,030,416 19,670,877 7,425,285 9,296,227 7,586,639 19.39%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 480,579 420,383 300,757 299,860 - 120,730 115,649 26.78%
Div Payout % 54.79% 98.18% 107.99% 37.48% - 58.27% 416.67% -
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 21,986,522 21,679,795 20,030,416 19,670,877 7,425,285 9,296,227 7,586,639 19.39%
NOSH 6,007,246 6,005,483 6,015,140 5,997,218 2,475,095 2,414,604 2,312,999 17.23%
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 9.24% 5.51% 3.92% 10.42% 13.89% 4.65% 0.61% -
ROE 3.99% 1.98% 1.39% 4.07% 11.58% 2.23% 0.37% -
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 166.36 140.42 121.36 135.08 273.76 202.50 195.83 -2.68%
EPS 14.60 7.13 4.63 13.34 16.23 8.60 1.20 51.62%
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 146.16 123.33 106.76 118.48 99.10 71.51 66.24 14.09%
EPS 12.83 6.26 4.07 11.70 12.58 3.03 0.41 77.47%
DPS 7.03 6.15 4.40 4.39 0.00 1.77 1.69 26.80%
NAPS 3.2155 3.1707 2.9294 2.8769 1.0859 1.3596 1.1095 19.39%
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 5.29 6.39 4.28 8.81 2.63 3.04 3.06 9.54%
P/EPS 60.27 125.81 112.31 89.21 20.72 71.67 500.00 -29.70%
EY 1.66 0.79 0.89 1.12 4.83 1.40 0.20 42.26%
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 5.42 6.02 4.74 8.88 2.85 3.06 3.06 9.99%
P/EPS 61.78 118.51 124.19 89.96 22.45 72.25 500.00 -29.41%
EY 1.62 0.84 0.81 1.11 4.45 1.38 0.20 41.69%
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