[SIME] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 5.75%
YoY- 47.22%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 31,305,157 32,009,878 34,820,160 34,044,712 33,230,620 32,563,788 32,722,472 -2.90%
PBT 2,618,521 3,296,744 5,011,480 5,206,358 5,003,604 4,354,716 4,071,552 -25.47%
Tax -843,237 -965,178 -1,493,132 -1,453,844 -1,464,086 -1,264,920 -1,267,224 -23.76%
NP 1,775,284 2,331,566 3,518,348 3,752,514 3,539,517 3,089,796 2,804,328 -26.25%
-
NP to SH 1,728,137 2,290,966 3,467,928 3,512,108 3,321,132 2,802,596 2,405,076 -19.76%
-
Tax Rate 32.20% 29.28% 29.79% 27.92% 29.26% 29.05% 31.12% -
Total Cost 29,529,873 29,678,312 31,301,812 30,292,198 29,691,102 29,473,992 29,918,144 -0.86%
-
Net Worth 20,009,378 20,012,898 22,470,634 21,262,299 19,538,363 18,767,894 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 400,588 600,987 - 2,886,018 389,987 572,191 - -
Div Payout % 23.18% 26.23% - 82.17% 11.74% 20.42% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 20,009,378 20,012,898 22,470,634 21,262,299 19,538,363 18,767,894 0 -
NOSH 6,008,822 6,009,879 6,008,191 5,889,833 5,849,809 5,721,919 5,511,173 5.92%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.67% 7.28% 10.10% 11.02% 10.65% 9.49% 8.57% -
ROE 8.64% 11.45% 15.43% 16.52% 17.00% 14.93% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 520.99 532.62 579.54 578.03 568.06 569.11 593.75 -8.33%
EPS 28.76 38.12 57.72 59.63 56.77 48.98 43.64 -24.25%
DPS 6.67 10.00 0.00 49.00 6.67 10.00 0.00 -
NAPS 3.33 3.33 3.74 3.61 3.34 3.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,010,941
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 457.84 468.14 509.24 497.90 486.00 476.25 478.57 -2.90%
EPS 25.27 33.51 50.72 51.36 48.57 40.99 35.17 -19.76%
DPS 5.86 8.79 0.00 42.21 5.70 8.37 0.00 -
NAPS 2.9264 2.9269 3.2863 3.1096 2.8575 2.7448 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 5.70 5.20 6.60 9.25 9.35 11.90 10.40 -
P/RPS 1.09 0.98 1.14 1.60 1.65 2.09 1.75 -27.04%
P/EPS 19.82 13.64 11.43 15.51 16.47 24.30 23.83 -11.54%
EY 5.05 7.33 8.75 6.45 6.07 4.12 4.20 13.06%
DY 1.17 1.92 0.00 5.30 0.71 0.84 0.00 -
P/NAPS 1.71 1.56 1.76 2.56 2.80 3.63 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 26/02/09 28/11/08 26/08/08 28/05/08 27/02/08 - -
Price 6.95 5.75 5.85 6.45 9.25 12.00 0.00 -
P/RPS 1.33 1.08 1.01 1.12 1.63 2.11 0.00 -
P/EPS 24.17 15.08 10.14 10.82 16.29 24.50 0.00 -
EY 4.14 6.63 9.87 9.24 6.14 4.08 0.00 -
DY 0.96 1.74 0.00 7.60 0.72 0.83 0.00 -
P/NAPS 2.09 1.73 1.56 1.79 2.77 3.66 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