[SIME] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 7.57%
YoY- 46.71%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 44,247,145 33,806,477 30,045,269 34,569,134 29,879,175 19,969,616 19,564,262 14.56%
PBT 5,955,095 2,268,241 2,800,979 5,441,340 3,958,841 1,612,910 1,372,329 27.69%
Tax -1,700,861 -1,446,340 -618,956 -1,510,321 -1,029,135 -427,842 -491,845 22.96%
NP 4,254,234 821,901 2,182,023 3,931,019 2,929,706 1,185,068 880,484 30.00%
-
NP to SH 4,083,460 696,950 2,097,753 3,777,821 2,575,027 1,117,496 806,863 31.01%
-
Tax Rate 28.56% 63.76% 22.10% 27.76% 26.00% 26.53% 35.84% -
Total Cost 39,992,911 32,984,576 27,863,246 30,638,115 26,949,469 18,784,548 18,683,778 13.51%
-
Net Worth 25,054,582 21,163,376 22,300,421 22,470,634 0 9,114,345 8,194,055 20.46%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 1,802,795 600,274 1,220,477 2,944,675 - 736,731 615,783 19.59%
Div Payout % 44.15% 86.13% 58.18% 77.95% - 65.93% 76.32% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 25,054,582 21,163,376 22,300,421 22,470,634 0 9,114,345 8,194,055 20.46%
NOSH 6,008,292 6,012,323 6,010,895 6,008,191 5,511,173 2,463,336 2,388,937 16.60%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.61% 2.43% 7.26% 11.37% 9.81% 5.93% 4.50% -
ROE 16.30% 3.29% 9.41% 16.81% 0.00% 12.26% 9.85% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 736.43 562.29 499.85 575.37 542.16 810.67 818.95 -1.75%
EPS 67.96 11.59 34.90 62.88 46.72 45.37 33.77 12.35%
DPS 30.00 10.00 20.30 49.00 0.00 30.00 25.78 2.55%
NAPS 4.17 3.52 3.71 3.74 0.00 3.70 3.43 3.30%
Adjusted Per Share Value based on latest NOSH - 6,008,191
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 649.53 496.27 441.05 507.46 438.62 293.15 287.20 14.56%
EPS 59.94 10.23 30.79 55.46 37.80 16.40 11.84 31.02%
DPS 26.46 8.81 17.92 43.23 0.00 10.81 9.04 19.59%
NAPS 3.6779 3.1067 3.2736 3.2986 0.00 1.338 1.2029 20.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 8.44 8.50 8.50 6.60 10.40 6.00 6.20 -
P/RPS 1.15 1.51 1.70 1.15 1.92 0.74 0.76 7.14%
P/EPS 12.42 73.33 24.36 10.50 22.26 13.23 18.36 -6.30%
EY 8.05 1.36 4.11 9.53 4.49 7.56 5.45 6.71%
DY 3.55 1.18 2.39 7.42 0.00 5.00 4.16 -2.60%
P/NAPS 2.02 2.41 2.29 1.76 0.00 1.62 1.81 1.84%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 26/11/10 25/11/09 28/11/08 - 27/11/06 29/11/05 -
Price 8.88 8.74 8.98 5.85 0.00 6.15 6.30 -
P/RPS 1.21 1.55 1.80 1.02 0.00 0.76 0.77 7.82%
P/EPS 13.07 75.40 25.73 9.30 0.00 13.56 18.65 -5.75%
EY 7.65 1.33 3.89 10.75 0.00 7.38 5.36 6.10%
DY 3.38 1.14 2.26 8.38 0.00 4.88 4.09 -3.12%
P/NAPS 2.13 2.48 2.42 1.56 0.00 1.66 1.84 2.46%

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