[SIME] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -4.11%
YoY- -66.78%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 45,433,092 48,104,469 44,247,145 33,806,477 30,045,269 34,569,134 29,879,175 7.22%
PBT 3,831,916 5,525,912 5,955,095 2,268,241 2,800,979 5,441,340 3,958,841 -0.54%
Tax -522,521 -1,235,305 -1,700,861 -1,446,340 -618,956 -1,510,321 -1,029,135 -10.67%
NP 3,309,395 4,290,607 4,254,234 821,901 2,182,023 3,931,019 2,929,706 2.04%
-
NP to SH 3,199,387 4,066,724 4,083,460 696,950 2,097,753 3,777,821 2,575,027 3.68%
-
Tax Rate 13.64% 22.35% 28.56% 63.76% 22.10% 27.76% 26.00% -
Total Cost 42,123,697 43,813,862 39,992,911 32,984,576 27,863,246 30,638,115 26,949,469 7.72%
-
Net Worth 27,513,138 26,859,328 25,054,582 21,163,376 22,300,421 22,470,634 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,043,168 2,103,497 1,802,795 600,274 1,220,477 2,944,675 - -
Div Payout % 63.86% 51.72% 44.15% 86.13% 58.18% 77.95% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 27,513,138 26,859,328 25,054,582 21,163,376 22,300,421 22,470,634 0 -
NOSH 6,007,235 6,008,798 6,008,292 6,012,323 6,010,895 6,008,191 5,511,173 1.44%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.28% 8.92% 9.61% 2.43% 7.26% 11.37% 9.81% -
ROE 11.63% 15.14% 16.30% 3.29% 9.41% 16.81% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 756.31 800.57 736.43 562.29 499.85 575.37 542.16 5.69%
EPS 53.26 67.68 67.96 11.59 34.90 62.88 46.72 2.20%
DPS 34.00 35.00 30.00 10.00 20.30 49.00 0.00 -
NAPS 4.58 4.47 4.17 3.52 3.71 3.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,012,323
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 666.94 706.16 649.53 496.27 441.05 507.46 438.62 7.22%
EPS 46.97 59.70 59.94 10.23 30.79 55.46 37.80 3.68%
DPS 29.99 30.88 26.46 8.81 17.92 43.23 0.00 -
NAPS 4.0388 3.9429 3.6779 3.1067 3.2736 3.2986 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 9.50 9.80 8.44 8.50 8.50 6.60 10.40 -
P/RPS 1.26 1.22 1.15 1.51 1.70 1.15 1.92 -6.77%
P/EPS 17.84 14.48 12.42 73.33 24.36 10.50 22.26 -3.61%
EY 5.61 6.91 8.05 1.36 4.11 9.53 4.49 3.77%
DY 3.58 3.57 3.55 1.18 2.39 7.42 0.00 -
P/NAPS 2.07 2.19 2.02 2.41 2.29 1.76 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 27/11/12 25/11/11 26/11/10 25/11/09 28/11/08 - -
Price 9.65 9.50 8.88 8.74 8.98 5.85 0.00 -
P/RPS 1.28 1.19 1.21 1.55 1.80 1.02 0.00 -
P/EPS 18.12 14.04 13.07 75.40 25.73 9.30 0.00 -
EY 5.52 7.12 7.65 1.33 3.89 10.75 0.00 -
DY 3.52 3.68 3.38 1.14 2.26 8.38 0.00 -
P/NAPS 2.11 2.13 2.13 2.48 2.42 1.56 0.00 -

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