[SIME] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 1.29%
YoY- 41.99%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 46,967,504 47,254,526 44,297,974 44,905,814 44,254,440 41,858,754 38,399,666 14.32%
PBT 5,132,680 5,694,522 5,683,838 6,178,364 5,862,636 5,449,155 4,539,465 8.50%
Tax -978,872 -1,348,117 -1,439,085 -1,668,052 -1,485,636 -1,601,271 -1,248,900 -14.95%
NP 4,153,808 4,346,405 4,244,753 4,510,312 4,377,000 3,847,884 3,290,565 16.75%
-
NP to SH 3,961,000 4,150,156 4,068,090 4,350,124 4,294,728 3,664,520 3,135,893 16.80%
-
Tax Rate 19.07% 23.67% 25.32% 27.00% 25.34% 29.39% 27.51% -
Total Cost 42,813,696 42,908,121 40,053,221 40,395,502 39,877,440 38,010,870 35,109,101 14.09%
-
Net Worth 26,859,328 26,021,105 24,939,791 24,821,792 25,054,582 24,037,192 22,473,636 12.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 2,103,322 801,278 1,202,023 - 1,802,789 640,959 -
Div Payout % - 50.68% 19.70% 27.63% - 49.20% 20.44% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 26,859,328 26,021,105 24,939,791 24,821,792 25,054,582 24,037,192 22,473,636 12.58%
NOSH 6,008,798 6,009,493 6,009,588 6,010,119 6,008,292 6,009,298 6,008,993 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.84% 9.20% 9.58% 10.04% 9.89% 9.19% 8.57% -
ROE 14.75% 15.95% 16.31% 17.53% 17.14% 15.25% 13.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 781.65 786.33 737.12 747.17 736.56 696.57 639.04 14.33%
EPS 65.92 69.06 67.69 72.38 71.48 60.98 52.19 16.79%
DPS 0.00 35.00 13.33 20.00 0.00 30.00 10.67 -
NAPS 4.47 4.33 4.15 4.13 4.17 4.00 3.74 12.58%
Adjusted Per Share Value based on latest NOSH - 6,011,899
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 686.90 691.10 647.86 656.75 647.22 612.18 561.60 14.32%
EPS 57.93 60.70 59.50 63.62 62.81 53.59 45.86 16.80%
DPS 0.00 30.76 11.72 17.58 0.00 26.37 9.37 -
NAPS 3.9282 3.8056 3.6474 3.6302 3.6642 3.5154 3.2868 12.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 9.80 9.89 9.74 9.20 8.44 9.23 9.23 -
P/RPS 1.25 1.26 1.32 1.23 1.15 1.33 1.44 -8.97%
P/EPS 14.87 14.32 14.39 12.71 11.81 15.14 17.69 -10.90%
EY 6.73 6.98 6.95 7.87 8.47 6.61 5.65 12.33%
DY 0.00 3.54 1.37 2.17 0.00 3.25 1.16 -
P/NAPS 2.19 2.28 2.35 2.23 2.02 2.31 2.47 -7.68%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 30/05/12 29/02/12 25/11/11 25/08/11 27/05/11 -
Price 9.50 9.80 9.64 9.69 8.88 8.80 9.13 -
P/RPS 1.22 1.25 1.31 1.30 1.21 1.26 1.43 -10.02%
P/EPS 14.41 14.19 14.24 13.39 12.42 14.43 17.49 -12.08%
EY 6.94 7.05 7.02 7.47 8.05 6.93 5.72 13.71%
DY 0.00 3.57 1.38 2.06 0.00 3.41 1.17 -
P/NAPS 2.13 2.26 2.32 2.35 2.13 2.20 2.44 -8.63%

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