[SIME] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -44.48%
YoY- 95.06%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 7,570,697 7,473,929 8,641,071 7,086,284 4,658,963 4,735,816 3,694,546 12.69%
PBT -48,933 315,519 1,575,345 738,108 348,301 379,719 300,906 -
Tax -228,604 -149,839 -465,605 -203,727 -93,783 -118,160 -100,811 14.61%
NP -277,537 165,680 1,109,740 534,381 254,518 261,559 200,095 -
-
NP to SH -308,630 150,570 1,089,551 477,439 244,764 261,559 200,095 -
-
Tax Rate - 47.49% 29.56% 27.60% 26.93% 31.12% 33.50% -
Total Cost 7,848,234 7,308,249 7,531,331 6,551,903 4,404,445 4,474,257 3,494,451 14.42%
-
Net Worth 20,955,617 19,976,019 20,072,258 7,538,094 8,369,323 7,727,879 8,259,734 16.77%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 20,955,617 19,976,019 20,072,258 7,538,094 8,369,323 7,727,879 8,259,734 16.77%
NOSH 6,004,474 5,998,804 6,009,658 2,512,698 2,461,565 2,377,809 2,326,685 17.10%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -3.67% 2.22% 12.84% 7.54% 5.46% 5.52% 5.42% -
ROE -1.47% 0.75% 5.43% 6.33% 2.92% 3.38% 2.42% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 126.08 124.59 143.79 282.02 189.27 199.17 158.79 -3.76%
EPS -5.14 2.51 18.13 8.89 10.00 11.00 8.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 3.33 3.34 3.00 3.40 3.25 3.55 -0.28%
Adjusted Per Share Value based on latest NOSH - 2,512,698
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 111.14 109.71 126.85 104.02 68.39 69.52 54.23 12.69%
EPS -4.53 2.21 15.99 7.01 3.59 3.84 2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0762 2.9324 2.9465 1.1066 1.2286 1.1344 1.2125 16.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 8.71 5.70 9.35 8.10 6.10 5.95 6.00 -
P/RPS 6.91 4.57 6.50 2.87 3.22 2.99 3.78 10.57%
P/EPS -169.46 227.09 51.57 42.63 61.35 54.09 69.77 -
EY -0.59 0.44 1.94 2.35 1.63 1.85 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.71 2.80 2.70 1.79 1.83 1.69 6.74%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 25/05/09 28/05/08 31/05/07 30/05/06 31/05/05 26/05/04 -
Price 7.83 6.95 9.25 10.00 5.75 5.80 5.25 -
P/RPS 6.21 5.58 6.43 3.55 3.04 2.91 3.31 11.05%
P/EPS -152.33 276.89 51.02 52.63 57.83 52.73 61.05 -
EY -0.66 0.36 1.96 1.90 1.73 1.90 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.09 2.77 3.33 1.69 1.78 1.48 7.14%

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