[SIME] QoQ Cumulative 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- 41.0%
YoY- 47.22%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 23,478,868 16,004,939 8,705,040 34,044,712 24,922,965 16,281,894 8,180,618 101.82%
PBT 1,963,891 1,648,372 1,252,870 5,206,358 3,752,703 2,177,358 1,017,888 54.91%
Tax -632,428 -482,589 -373,283 -1,453,844 -1,098,065 -632,460 -316,806 58.47%
NP 1,331,463 1,165,783 879,587 3,752,514 2,654,638 1,544,898 701,082 53.29%
-
NP to SH 1,296,103 1,145,483 866,982 3,512,108 2,490,849 1,401,298 601,269 66.79%
-
Tax Rate 32.20% 29.28% 29.79% 27.92% 29.26% 29.05% 31.12% -
Total Cost 22,147,405 14,839,156 7,825,453 30,292,198 22,268,327 14,736,996 7,479,536 106.06%
-
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 300,441 300,493 - 2,886,018 292,490 286,095 - -
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 6.48% 5.72% 3.86% 16.52% 12.75% 7.47% 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 390.74 266.31 144.89 578.03 426.05 284.55 148.44 90.53%
EPS 21.57 19.06 14.43 59.63 42.58 24.49 10.91 57.45%
DPS 5.00 5.00 0.00 49.00 5.00 5.00 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 343.38 234.07 127.31 497.90 364.50 238.12 119.64 101.83%
EPS 18.96 16.75 12.68 51.36 36.43 20.49 8.79 66.86%
DPS 4.39 4.39 0.00 42.21 4.28 4.18 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 1.46 1.95 4.56 1.60 2.19 4.18 7.01 -64.83%
P/EPS 26.43 27.28 45.74 15.51 21.96 48.59 95.33 -57.44%
EY 3.78 3.67 2.19 6.45 4.55 2.06 1.05 134.70%
DY 0.88 0.96 0.00 5.30 0.53 0.42 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 1.78 2.16 4.04 1.12 2.17 4.22 0.00 -
P/EPS 32.22 30.17 40.54 10.82 21.72 49.00 0.00 -
EY 3.10 3.31 2.47 9.24 4.60 2.04 0.00 -
DY 0.72 0.87 0.00 7.60 0.54 0.42 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