[SIME] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 15.67%
YoY- 39.96%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 31,013,908 34,044,712 26,710,318 20,162,150 18,645,727 14,903,555 13,717,794 14.54%
PBT 3,071,613 5,206,358 3,318,957 1,634,100 1,364,800 1,343,549 1,284,108 15.62%
Tax -730,811 -1,453,844 -819,218 -429,886 -512,753 -424,848 -474,435 7.45%
NP 2,340,802 3,752,514 2,499,739 1,204,214 852,047 918,701 809,673 19.33%
-
NP to SH 2,280,094 3,512,108 2,237,335 1,121,400 801,206 918,701 809,673 18.81%
-
Tax Rate 23.79% 27.92% 24.68% 26.31% 37.57% 31.62% 36.95% -
Total Cost 28,673,106 30,292,198 24,210,579 18,957,936 17,793,680 13,984,854 12,908,121 14.21%
-
Net Worth 21,400,034 21,699,499 10,060,615 8,796,502 7,906,880 8,390,965 7,900,511 18.04%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 1,220,477 2,944,675 - 736,731 615,783 612,018 579,300 13.21%
Div Payout % 53.53% 83.84% - 65.70% 76.86% 66.62% 71.55% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 21,400,034 21,699,499 10,060,615 8,796,502 7,906,880 8,390,965 7,900,511 18.04%
NOSH 6,011,245 6,010,941 2,515,153 2,464,006 2,381,590 2,363,652 2,316,865 17.20%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.55% 11.02% 9.36% 5.97% 4.57% 6.16% 5.90% -
ROE 10.65% 16.19% 22.24% 12.75% 10.13% 10.95% 10.25% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 515.93 566.38 1,061.98 818.27 782.91 630.53 592.08 -2.26%
EPS 37.93 58.43 88.95 45.51 33.64 38.87 34.95 1.37%
DPS 20.30 48.99 0.00 29.90 25.86 25.89 25.00 -3.40%
NAPS 3.56 3.61 4.00 3.57 3.32 3.55 3.41 0.71%
Adjusted Per Share Value based on latest NOSH - 2,464,006
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 455.27 499.76 392.10 295.97 273.71 218.78 201.37 14.54%
EPS 33.47 51.56 32.84 16.46 11.76 13.49 11.89 18.80%
DPS 17.92 43.23 0.00 10.81 9.04 8.98 8.50 13.22%
NAPS 3.1414 3.1854 1.4769 1.2913 1.1607 1.2318 1.1598 18.04%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 6.95 9.25 9.60 5.50 5.80 5.55 5.10 -
P/RPS 1.35 1.63 0.90 0.67 0.74 0.88 0.86 7.79%
P/EPS 18.32 15.83 10.79 12.08 17.24 14.28 14.59 3.86%
EY 5.46 6.32 9.27 8.27 5.80 7.00 6.85 -3.70%
DY 2.92 5.30 0.00 5.44 4.46 4.67 4.90 -8.25%
P/NAPS 1.95 2.56 2.40 1.54 1.75 1.56 1.50 4.46%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 - 28/08/07 29/08/06 29/08/05 24/08/04 18/09/03 -
Price 8.24 0.00 9.50 5.75 6.10 5.50 5.15 -
P/RPS 1.60 0.00 0.89 0.70 0.78 0.87 0.87 10.67%
P/EPS 21.72 0.00 10.68 12.63 18.13 14.15 14.74 6.66%
EY 4.60 0.00 9.36 7.92 5.52 7.07 6.79 -6.27%
DY 2.46 0.00 0.00 5.20 4.24 4.71 4.85 -10.68%
P/NAPS 2.31 0.00 2.38 1.61 1.84 1.55 1.51 7.33%

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