[SIME] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 13.15%
YoY- -47.97%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 16,169,103 7,736,401 31,013,908 23,478,868 16,004,939 8,705,040 34,044,712 -39.04%
PBT 1,765,388 982,236 3,071,613 1,963,891 1,648,372 1,252,870 5,206,358 -51.27%
Tax -579,784 -261,428 -730,811 -632,428 -482,589 -373,283 -1,453,844 -45.73%
NP 1,185,604 720,808 2,340,802 1,331,463 1,165,783 879,587 3,752,514 -53.51%
-
NP to SH 1,112,832 684,641 2,280,144 1,296,103 1,145,483 866,982 3,512,108 -53.42%
-
Tax Rate 32.84% 26.62% 23.79% 32.20% 29.28% 29.79% 27.92% -
Total Cost 14,983,499 7,015,593 28,673,106 22,147,405 14,839,156 7,825,453 30,292,198 -37.37%
-
Net Worth 21,691,810 22,300,421 21,395,131 20,009,378 20,012,898 22,470,634 21,262,299 1.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 420,616 - 1,220,003 300,441 300,493 - 2,886,018 -72.20%
Div Payout % 37.80% - 53.51% 23.18% 26.23% - 82.17% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 21,691,810 22,300,421 21,395,131 20,009,378 20,012,898 22,470,634 21,262,299 1.33%
NOSH 6,008,811 6,010,895 6,009,868 6,008,822 6,009,879 6,008,191 5,889,833 1.33%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.33% 9.32% 7.55% 5.67% 7.28% 10.10% 11.02% -
ROE 5.13% 3.07% 10.66% 6.48% 5.72% 3.86% 16.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 269.09 128.71 516.05 390.74 266.31 144.89 578.03 -39.84%
EPS 18.52 11.39 37.94 21.57 19.06 14.43 59.63 -54.04%
DPS 7.00 0.00 20.30 5.00 5.00 0.00 49.00 -72.57%
NAPS 3.61 3.71 3.56 3.33 3.33 3.74 3.61 0.00%
Adjusted Per Share Value based on latest NOSH - 5,998,804
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 237.36 113.57 455.27 344.66 234.95 127.79 499.76 -39.04%
EPS 16.34 10.05 33.47 19.03 16.82 12.73 51.56 -53.41%
DPS 6.17 0.00 17.91 4.41 4.41 0.00 42.37 -72.22%
NAPS 3.1843 3.2736 3.1407 2.9373 2.9378 3.2986 3.1212 1.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 8.97 8.50 6.95 5.70 5.20 6.60 9.25 -
P/RPS 3.33 6.60 1.35 1.46 1.95 4.56 1.60 62.79%
P/EPS 48.43 74.63 18.32 26.43 27.28 45.74 15.51 113.19%
EY 2.06 1.34 5.46 3.78 3.67 2.19 6.45 -53.17%
DY 0.78 0.00 2.92 0.88 0.96 0.00 5.30 -72.02%
P/NAPS 2.48 2.29 1.95 1.71 1.56 1.76 2.56 -2.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 25/05/09 26/02/09 28/11/08 26/08/08 -
Price 8.45 8.98 8.24 6.95 5.75 5.85 6.45 -
P/RPS 3.14 6.98 1.60 1.78 2.16 4.04 1.12 98.45%
P/EPS 45.63 78.84 21.72 32.22 30.17 40.54 10.82 160.34%
EY 2.19 1.27 4.60 3.10 3.31 2.47 9.24 -61.60%
DY 0.83 0.00 2.46 0.72 0.87 0.00 7.60 -77.05%
P/NAPS 2.34 2.42 2.31 2.09 1.73 1.56 1.79 19.49%

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