[SIME] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 0.71%
YoY- -13.06%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 34,569,134 29,879,175 19,969,616 19,564,262 15,604,863 13,638,217 12,861,467 17.89%
PBT 5,441,340 3,958,841 1,612,910 1,372,329 1,366,936 1,314,798 1,202,711 28.57%
Tax -1,510,321 -1,029,135 -427,842 -491,845 -438,902 -466,759 -429,084 23.31%
NP 3,931,019 2,929,706 1,185,068 880,484 928,034 848,039 773,627 31.08%
-
NP to SH 3,777,821 2,575,027 1,117,496 806,863 928,034 848,039 773,627 30.22%
-
Tax Rate 27.76% 26.00% 26.53% 35.84% 32.11% 35.50% 35.68% -
Total Cost 30,638,115 26,949,469 18,784,548 18,683,778 14,676,829 12,790,178 12,087,840 16.75%
-
Net Worth 22,470,634 0 9,114,345 8,194,055 8,302,886 8,153,838 7,447,826 20.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,944,675 - 736,731 615,783 612,018 579,300 522,951 33.34%
Div Payout % 77.95% - 65.93% 76.32% 65.95% 68.31% 67.60% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 22,470,634 0 9,114,345 8,194,055 8,302,886 8,153,838 7,447,826 20.18%
NOSH 6,008,191 5,511,173 2,463,336 2,388,937 2,358,774 2,316,431 2,327,445 17.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.37% 9.81% 5.93% 4.50% 5.95% 6.22% 6.02% -
ROE 16.81% 0.00% 12.26% 9.85% 11.18% 10.40% 10.39% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 575.37 542.16 810.67 818.95 661.57 588.76 552.60 0.67%
EPS 62.88 46.72 45.37 33.77 39.34 36.61 33.24 11.19%
DPS 49.00 0.00 30.00 25.78 26.00 25.00 22.50 13.83%
NAPS 3.74 0.00 3.70 3.43 3.52 3.52 3.20 2.63%
Adjusted Per Share Value based on latest NOSH - 2,388,937
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 505.57 436.98 292.06 286.13 228.22 199.46 188.10 17.89%
EPS 55.25 37.66 16.34 11.80 13.57 12.40 11.31 30.22%
DPS 43.07 0.00 10.77 9.01 8.95 8.47 7.65 33.34%
NAPS 3.2863 0.00 1.333 1.1984 1.2143 1.1925 1.0892 20.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 6.60 10.40 6.00 6.20 5.75 5.15 4.86 -
P/RPS 1.15 1.92 0.74 0.76 0.87 0.87 0.88 4.55%
P/EPS 10.50 22.26 13.23 18.36 14.61 14.07 14.62 -5.36%
EY 9.53 4.49 7.56 5.45 6.84 7.11 6.84 5.67%
DY 7.42 0.00 5.00 4.16 4.52 4.85 4.63 8.16%
P/NAPS 1.76 0.00 1.62 1.81 1.63 1.46 1.52 2.47%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 - 27/11/06 29/11/05 30/11/04 28/11/03 26/11/02 -
Price 5.85 0.00 6.15 6.30 6.05 5.30 4.96 -
P/RPS 1.02 0.00 0.76 0.77 0.91 0.90 0.90 2.10%
P/EPS 9.30 0.00 13.56 18.65 15.38 14.48 14.92 -7.56%
EY 10.75 0.00 7.38 5.36 6.50 6.91 6.70 8.19%
DY 8.38 0.00 4.88 4.09 4.30 4.72 4.54 10.74%
P/NAPS 1.56 0.00 1.66 1.84 1.72 1.51 1.55 0.10%

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