[SIME] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 2.58%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 10,741,990 10,708,360 11,254,132 11,389,297 9,993,651 8,432,702 7,299,899 6.64%
PBT 592,700 953,223 1,010,082 1,623,523 1,248,015 783,152 395,502 6.97%
Tax -127,943 -93,621 -273,555 -462,617 -325,073 -318,356 -109,306 2.65%
NP 464,757 859,602 736,527 1,160,906 922,942 464,796 286,196 8.41%
-
NP to SH 437,395 818,311 708,539 1,101,380 877,058 428,191 278,501 7.81%
-
Tax Rate 21.59% 9.82% 27.08% 28.49% 26.05% 40.65% 27.64% -
Total Cost 10,277,233 9,848,758 10,517,605 10,228,391 9,070,709 7,967,906 7,013,703 6.57%
-
Net Worth 27,723,928 26,395,189 25,901,637 24,829,146 21,986,522 21,679,795 20,030,416 5.56%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 363,990 360,754 420,676 601,189 480,579 420,383 300,757 3.23%
Div Payout % 83.22% 44.09% 59.37% 54.59% 54.79% 98.18% 107.99% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 27,723,928 26,395,189 25,901,637 24,829,146 21,986,522 21,679,795 20,030,416 5.56%
NOSH 6,066,504 6,012,571 6,009,660 6,011,899 6,007,246 6,005,483 6,015,140 0.14%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.33% 8.03% 6.54% 10.19% 9.24% 5.51% 3.92% -
ROE 1.58% 3.10% 2.74% 4.44% 3.99% 1.98% 1.39% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 177.07 178.10 187.27 189.45 166.36 140.42 121.36 6.49%
EPS 7.21 13.61 11.79 18.32 14.60 7.13 4.63 7.65%
DPS 6.00 6.00 7.00 10.00 8.00 7.00 5.00 3.08%
NAPS 4.57 4.39 4.31 4.13 3.66 3.61 3.33 5.41%
Adjusted Per Share Value based on latest NOSH - 6,011,899
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 157.10 156.61 164.59 166.57 146.16 123.33 106.76 6.64%
EPS 6.40 11.97 10.36 16.11 12.83 6.26 4.07 7.83%
DPS 5.32 5.28 6.15 8.79 7.03 6.15 4.40 3.21%
NAPS 4.0546 3.8603 3.7881 3.6313 3.2155 3.1707 2.9294 5.56%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 9.19 9.52 9.52 9.20 8.80 8.97 5.20 -
P/RPS 5.19 5.35 5.08 4.86 5.29 6.39 4.28 3.26%
P/EPS 127.46 69.95 80.75 50.22 60.27 125.81 112.31 2.13%
EY 0.78 1.43 1.24 1.99 1.66 0.79 0.89 -2.17%
DY 0.65 0.63 0.74 1.09 0.91 0.78 0.96 -6.28%
P/NAPS 2.01 2.17 2.21 2.23 2.40 2.48 1.56 4.31%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 28/02/14 27/02/13 29/02/12 24/02/11 25/02/10 26/02/09 -
Price 9.37 9.11 9.17 9.69 9.02 8.45 5.75 -
P/RPS 5.29 5.12 4.90 5.11 5.42 6.02 4.74 1.84%
P/EPS 129.96 66.94 77.78 52.89 61.78 118.51 124.19 0.75%
EY 0.77 1.49 1.29 1.89 1.62 0.84 0.81 -0.84%
DY 0.64 0.66 0.76 1.03 0.89 0.83 0.87 -4.98%
P/NAPS 2.05 2.08 2.13 2.35 2.46 2.34 1.73 2.86%

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