[SIME] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 77.75%
YoY- 42.39%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 16,004,939 8,705,040 34,044,712 24,922,965 16,281,894 8,180,618 28,230,248 -31.38%
PBT 1,648,372 1,252,870 5,206,358 3,752,703 2,177,358 1,017,888 3,572,214 -40.14%
Tax -482,589 -373,283 -1,453,844 -1,098,065 -632,460 -316,806 -889,093 -33.33%
NP 1,165,783 879,587 3,752,514 2,654,638 1,544,898 701,082 2,683,121 -42.48%
-
NP to SH 1,145,483 866,982 3,512,108 2,490,849 1,401,298 601,269 2,385,669 -38.54%
-
Tax Rate 29.28% 29.79% 27.92% 29.26% 29.05% 31.12% 24.89% -
Total Cost 14,839,156 7,825,453 30,292,198 22,268,327 14,736,996 7,479,536 25,547,127 -30.26%
-
Net Worth 20,012,898 22,470,634 21,262,299 19,538,363 18,767,894 0 7,852,804 86.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 300,493 - 2,886,018 292,490 286,095 - - -
Div Payout % 26.23% - 82.17% 11.74% 20.42% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 20,012,898 22,470,634 21,262,299 19,538,363 18,767,894 0 7,852,804 86.04%
NOSH 6,009,879 6,008,191 5,889,833 5,849,809 5,721,919 5,511,173 2,492,953 79.31%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.28% 10.10% 11.02% 10.65% 9.49% 8.57% 9.50% -
ROE 5.72% 3.86% 16.52% 12.75% 7.47% 0.00% 30.38% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 266.31 144.89 578.03 426.05 284.55 148.44 1,132.40 -61.73%
EPS 19.06 14.43 59.63 42.58 24.49 10.91 44.16 -42.74%
DPS 5.00 0.00 49.00 5.00 5.00 0.00 0.00 -
NAPS 3.33 3.74 3.61 3.34 3.28 0.00 3.15 3.75%
Adjusted Per Share Value based on latest NOSH - 6,009,658
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 234.95 127.79 499.76 365.86 239.01 120.09 414.41 -31.38%
EPS 16.82 12.73 51.56 36.56 20.57 8.83 35.02 -38.53%
DPS 4.41 0.00 42.37 4.29 4.20 0.00 0.00 -
NAPS 2.9378 3.2986 3.1212 2.8682 2.7551 0.00 1.1528 86.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.20 6.60 9.25 9.35 11.90 10.40 9.60 -
P/RPS 1.95 4.56 1.60 2.19 4.18 7.01 0.85 73.50%
P/EPS 27.28 45.74 15.51 21.96 48.59 95.33 10.03 94.25%
EY 3.67 2.19 6.45 4.55 2.06 1.05 9.97 -48.48%
DY 0.96 0.00 5.30 0.53 0.42 0.00 0.00 -
P/NAPS 1.56 1.76 2.56 2.80 3.63 0.00 3.05 -35.91%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 26/08/08 28/05/08 27/02/08 - 28/08/07 -
Price 5.75 5.85 6.45 9.25 12.00 0.00 9.50 -
P/RPS 2.16 4.04 1.12 2.17 4.22 0.00 0.84 87.15%
P/EPS 30.17 40.54 10.82 21.72 49.00 0.00 9.93 109.06%
EY 3.31 2.47 9.24 4.60 2.04 0.00 10.07 -52.21%
DY 0.87 0.00 7.60 0.54 0.42 0.00 0.00 -
P/NAPS 1.73 1.56 1.79 2.77 3.66 0.00 3.02 -30.90%

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