[SIME] YoY 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- -67.88%
YoY- -65.19%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 11,389,297 9,993,651 8,432,702 7,299,899 8,101,276 6,775,744 4,889,529 15.12%
PBT 1,623,523 1,248,015 783,152 395,502 1,159,470 1,115,305 320,227 31.05%
Tax -462,617 -325,073 -318,356 -109,306 -315,654 -174,395 -92,694 30.70%
NP 1,160,906 922,942 464,796 286,196 843,816 940,910 227,533 31.19%
-
NP to SH 1,101,380 877,058 428,191 278,501 800,029 859,956 207,205 32.08%
-
Tax Rate 28.49% 26.05% 40.65% 27.64% 27.22% 15.64% 28.95% -
Total Cost 10,228,391 9,070,709 7,967,906 7,013,703 7,257,460 5,834,834 4,661,996 13.98%
-
Net Worth 24,829,146 21,986,522 21,679,795 20,030,416 19,670,877 7,425,285 9,296,227 17.78%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 601,189 480,579 420,383 300,757 299,860 - 120,730 30.66%
Div Payout % 54.59% 54.79% 98.18% 107.99% 37.48% - 58.27% -
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 24,829,146 21,986,522 21,679,795 20,030,416 19,670,877 7,425,285 9,296,227 17.78%
NOSH 6,011,899 6,007,246 6,005,483 6,015,140 5,997,218 2,475,095 2,414,604 16.41%
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 10.19% 9.24% 5.51% 3.92% 10.42% 13.89% 4.65% -
ROE 4.44% 3.99% 1.98% 1.39% 4.07% 11.58% 2.23% -
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 189.45 166.36 140.42 121.36 135.08 273.76 202.50 -1.10%
EPS 18.32 14.60 7.13 4.63 13.34 16.23 8.60 13.42%
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 166.57 146.16 123.33 106.76 118.48 99.10 71.51 15.12%
EPS 16.11 12.83 6.26 4.07 11.70 12.58 3.03 32.09%
DPS 8.79 7.03 6.15 4.40 4.39 0.00 1.77 30.60%
NAPS 3.6313 3.2155 3.1707 2.9294 2.8769 1.0859 1.3596 17.78%
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 4.86 5.29 6.39 4.28 8.81 2.63 3.04 8.12%
P/EPS 50.22 60.27 125.81 112.31 89.21 20.72 71.67 -5.75%
EY 1.99 1.66 0.79 0.89 1.12 4.83 1.40 6.03%
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 5.11 5.42 6.02 4.74 8.88 2.85 3.06 8.91%
P/EPS 52.89 61.78 118.51 124.19 89.96 22.45 72.25 -5.06%
EY 1.89 1.62 0.84 0.81 1.11 4.45 1.38 5.37%
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