[SIME] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 1.04%
YoY- 30.54%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 26,614,870 20,047,044 20,162,150 19,670,382 20,187,648 20,817,180 18,645,727 26.69%
PBT 3,493,132 1,512,016 1,634,100 1,423,629 1,438,842 1,596,776 1,364,799 86.79%
Tax -702,318 -427,556 -429,886 -460,546 -403,254 -435,732 -431,406 38.26%
NP 2,790,814 1,084,460 1,204,214 963,082 1,035,588 1,161,044 933,393 107.13%
-
NP to SH 2,543,734 1,054,308 1,121,400 959,266 949,372 1,069,924 801,205 115.56%
-
Tax Rate 20.11% 28.28% 26.31% 32.35% 28.03% 27.29% 31.61% -
Total Cost 23,824,056 18,962,584 18,957,936 18,707,300 19,152,060 19,656,136 17,712,334 21.78%
-
Net Worth 7,414,771 9,114,345 8,677,539 8,229,968 9,240,330 8,194,055 7,964,500 -4.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 729,205 161,371 240,008 - 618,140 -
Div Payout % - - 65.03% 16.82% 25.28% - 77.15% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 7,414,771 9,114,345 8,677,539 8,229,968 9,240,330 8,194,055 7,964,500 -4.64%
NOSH 2,471,590 2,463,336 2,430,683 2,420,578 2,400,085 2,388,937 2,377,462 2.61%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.49% 5.41% 5.97% 4.90% 5.13% 5.58% 5.01% -
ROE 34.31% 11.57% 12.92% 11.66% 10.27% 13.06% 10.06% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,076.83 813.82 829.48 812.63 841.12 871.40 784.27 23.46%
EPS 48.14 42.80 46.10 39.60 39.60 44.80 33.70 26.75%
DPS 0.00 0.00 30.00 6.67 10.00 0.00 26.00 -
NAPS 3.00 3.70 3.57 3.40 3.85 3.43 3.35 -7.07%
Adjusted Per Share Value based on latest NOSH - 2,461,565
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 389.24 293.19 294.87 287.68 295.24 304.45 272.69 26.69%
EPS 37.20 15.42 16.40 14.03 13.88 15.65 11.72 115.52%
DPS 0.00 0.00 10.66 2.36 3.51 0.00 9.04 -
NAPS 1.0844 1.333 1.2691 1.2036 1.3514 1.1984 1.1648 -4.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.20 6.00 5.50 6.10 6.15 6.20 5.80 -
P/RPS 0.67 0.74 0.66 0.75 0.73 0.71 0.74 -6.39%
P/EPS 7.00 14.02 11.92 15.39 15.55 13.84 17.21 -45.01%
EY 14.29 7.13 8.39 6.50 6.43 7.22 5.81 81.91%
DY 0.00 0.00 5.45 1.09 1.63 0.00 4.48 -
P/NAPS 2.40 1.62 1.54 1.79 1.60 1.81 1.73 24.31%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 29/08/06 30/05/06 28/02/06 29/11/05 29/08/05 -
Price 7.80 6.15 5.75 5.75 6.20 6.30 6.10 -
P/RPS 0.72 0.76 0.69 0.71 0.74 0.72 0.78 -5.18%
P/EPS 7.58 14.37 12.46 14.51 15.67 14.07 18.10 -43.93%
EY 13.19 6.96 8.02 6.89 6.38 7.11 5.52 78.44%
DY 0.00 0.00 5.22 1.16 1.61 0.00 4.26 -
P/NAPS 2.60 1.66 1.61 1.69 1.61 1.84 1.82 26.76%

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