[SIME] QoQ Annualized Quarter 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- 33.54%
YoY- 2.16%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 20,162,150 19,670,382 20,187,648 20,817,180 18,645,727 18,068,014 17,630,390 9.38%
PBT 1,634,100 1,423,629 1,438,842 1,596,776 1,364,799 1,275,962 1,154,508 26.14%
Tax -429,886 -460,546 -403,254 -435,732 -431,406 -541,112 -575,348 -17.70%
NP 1,204,214 963,082 1,035,588 1,161,044 933,393 734,850 579,160 63.12%
-
NP to SH 1,121,400 959,266 949,372 1,069,924 801,205 734,850 579,160 55.53%
-
Tax Rate 26.31% 32.35% 28.03% 27.29% 31.61% 42.41% 49.83% -
Total Cost 18,957,936 18,707,300 19,152,060 19,656,136 17,712,334 17,333,164 17,051,230 7.34%
-
Net Worth 8,677,539 8,229,968 9,240,330 8,194,055 7,964,500 7,687,547 7,722,133 8.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 729,205 161,371 240,008 - 618,140 157,693 235,430 112.92%
Div Payout % 65.03% 16.82% 25.28% - 77.15% 21.46% 40.65% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 8,677,539 8,229,968 9,240,330 8,194,055 7,964,500 7,687,547 7,722,133 8.10%
NOSH 2,430,683 2,420,578 2,400,085 2,388,937 2,377,462 2,365,399 2,354,308 2.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.97% 4.90% 5.13% 5.58% 5.01% 4.07% 3.29% -
ROE 12.92% 11.66% 10.27% 13.06% 10.06% 9.56% 7.50% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 829.48 812.63 841.12 871.40 784.27 763.85 748.86 7.07%
EPS 46.10 39.60 39.60 44.80 33.70 31.07 24.60 52.17%
DPS 30.00 6.67 10.00 0.00 26.00 6.67 10.00 108.42%
NAPS 3.57 3.40 3.85 3.43 3.35 3.25 3.28 5.82%
Adjusted Per Share Value based on latest NOSH - 2,388,937
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 295.97 288.75 296.35 305.59 273.71 265.23 258.81 9.38%
EPS 16.46 14.08 13.94 15.71 11.76 10.79 8.50 55.54%
DPS 10.70 2.37 3.52 0.00 9.07 2.31 3.46 112.70%
NAPS 1.2738 1.2081 1.3564 1.2029 1.1692 1.1285 1.1336 8.10%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 5.50 6.10 6.15 6.20 5.80 5.95 6.00 -
P/RPS 0.66 0.75 0.73 0.71 0.74 0.78 0.80 -12.06%
P/EPS 11.92 15.39 15.55 13.84 17.21 19.15 24.39 -38.03%
EY 8.39 6.50 6.43 7.22 5.81 5.22 4.10 61.39%
DY 5.45 1.09 1.63 0.00 4.48 1.12 1.67 120.49%
P/NAPS 1.54 1.79 1.60 1.81 1.73 1.83 1.83 -10.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 28/02/06 29/11/05 29/08/05 31/05/05 28/02/05 -
Price 5.75 5.75 6.20 6.30 6.10 5.80 6.00 -
P/RPS 0.69 0.71 0.74 0.72 0.78 0.76 0.80 -9.41%
P/EPS 12.46 14.51 15.67 14.07 18.10 18.67 24.39 -36.17%
EY 8.02 6.89 6.38 7.11 5.52 5.36 4.10 56.60%
DY 5.22 1.16 1.61 0.00 4.26 1.15 1.67 114.22%
P/NAPS 1.61 1.69 1.61 1.84 1.82 1.78 1.83 -8.20%

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