[SIME] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -75.31%
YoY- 44.19%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 31,013,908 23,478,868 16,004,939 8,705,040 34,044,712 24,922,965 16,281,894 53.72%
PBT 3,071,613 1,963,891 1,648,372 1,252,870 5,206,358 3,752,703 2,177,358 25.81%
Tax -730,811 -632,428 -482,589 -373,283 -1,453,844 -1,098,065 -632,460 10.12%
NP 2,340,802 1,331,463 1,165,783 879,587 3,752,514 2,654,638 1,544,898 31.95%
-
NP to SH 2,280,144 1,296,103 1,145,483 866,982 3,512,108 2,490,849 1,401,298 38.38%
-
Tax Rate 23.79% 32.20% 29.28% 29.79% 27.92% 29.26% 29.05% -
Total Cost 28,673,106 22,147,405 14,839,156 7,825,453 30,292,198 22,268,327 14,736,996 55.91%
-
Net Worth 21,395,131 20,009,378 20,012,898 22,470,634 21,262,299 19,538,363 18,767,894 9.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,220,003 300,441 300,493 - 2,886,018 292,490 286,095 163.19%
Div Payout % 53.51% 23.18% 26.23% - 82.17% 11.74% 20.42% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 21,395,131 20,009,378 20,012,898 22,470,634 21,262,299 19,538,363 18,767,894 9.13%
NOSH 6,009,868 6,008,822 6,009,879 6,008,191 5,889,833 5,849,809 5,721,919 3.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.55% 5.67% 7.28% 10.10% 11.02% 10.65% 9.49% -
ROE 10.66% 6.48% 5.72% 3.86% 16.52% 12.75% 7.47% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 516.05 390.74 266.31 144.89 578.03 426.05 284.55 48.76%
EPS 37.94 21.57 19.06 14.43 59.63 42.58 24.49 33.92%
DPS 20.30 5.00 5.00 0.00 49.00 5.00 5.00 154.71%
NAPS 3.56 3.33 3.33 3.74 3.61 3.34 3.28 5.61%
Adjusted Per Share Value based on latest NOSH - 6,008,191
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 455.27 344.66 234.95 127.79 499.76 365.86 239.01 53.72%
EPS 33.47 19.03 16.82 12.73 51.56 36.56 20.57 38.38%
DPS 17.91 4.41 4.41 0.00 42.37 4.29 4.20 163.19%
NAPS 3.1407 2.9373 2.9378 3.2986 3.1212 2.8682 2.7551 9.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 6.95 5.70 5.20 6.60 9.25 9.35 11.90 -
P/RPS 1.35 1.46 1.95 4.56 1.60 2.19 4.18 -52.95%
P/EPS 18.32 26.43 27.28 45.74 15.51 21.96 48.59 -47.84%
EY 5.46 3.78 3.67 2.19 6.45 4.55 2.06 91.63%
DY 2.92 0.88 0.96 0.00 5.30 0.53 0.42 264.69%
P/NAPS 1.95 1.71 1.56 1.76 2.56 2.80 3.63 -33.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 25/05/09 26/02/09 28/11/08 26/08/08 28/05/08 27/02/08 -
Price 8.24 6.95 5.75 5.85 6.45 9.25 12.00 -
P/RPS 1.60 1.78 2.16 4.04 1.12 2.17 4.22 -47.64%
P/EPS 21.72 32.22 30.17 40.54 10.82 21.72 49.00 -41.89%
EY 4.60 3.10 3.31 2.47 9.24 4.60 2.04 72.04%
DY 2.46 0.72 0.87 0.00 7.60 0.54 0.42 225.28%
P/NAPS 2.31 2.09 1.73 1.56 1.79 2.77 3.66 -26.44%

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