[SIME] QoQ Quarter Result on 30-Jun-2007 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 33.29%
YoY- 58.32%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 8,641,071 8,101,276 8,180,618 7,836,529 7,086,284 6,775,744 5,011,761 43.73%
PBT 1,575,345 1,159,470 1,017,888 1,087,540 738,108 1,115,305 378,004 158.74%
Tax -465,605 -315,654 -316,806 -334,207 -203,727 -174,395 -106,889 166.48%
NP 1,109,740 843,816 701,082 753,333 534,381 940,910 271,115 155.66%
-
NP to SH 1,089,551 800,029 601,269 636,363 477,439 859,956 263,577 157.34%
-
Tax Rate 29.56% 27.22% 31.12% 30.73% 27.60% 15.64% 28.28% -
Total Cost 7,531,331 7,257,460 7,479,536 7,083,196 6,551,903 5,834,834 4,740,646 36.11%
-
Net Worth 20,072,258 19,670,877 0 10,060,615 7,538,094 7,425,285 9,114,345 69.18%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 299,860 - - - - - -
Div Payout % - 37.48% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 20,072,258 19,670,877 0 10,060,615 7,538,094 7,425,285 9,114,345 69.18%
NOSH 6,009,658 5,997,218 5,511,173 2,515,153 2,512,698 2,475,095 2,463,336 81.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.84% 10.42% 8.57% 9.61% 7.54% 13.89% 5.41% -
ROE 5.43% 4.07% 0.00% 6.33% 6.33% 11.58% 2.89% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 143.79 135.08 148.44 311.57 282.02 273.76 203.45 -20.63%
EPS 18.13 13.34 10.91 11.62 8.89 16.23 10.70 42.08%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.28 0.00 4.00 3.00 3.00 3.70 -6.59%
Adjusted Per Share Value based on latest NOSH - 2,515,153
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 126.85 118.92 120.09 115.04 104.02 99.47 73.57 43.74%
EPS 15.99 11.74 8.83 9.34 7.01 12.62 3.87 157.26%
DPS 0.00 4.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9465 2.8876 0.00 1.4769 1.1066 1.09 1.338 69.18%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 9.35 11.90 10.40 9.60 8.10 7.20 6.00 -
P/RPS 6.50 8.81 7.01 3.08 2.87 2.63 2.95 69.24%
P/EPS 51.57 89.21 95.33 37.94 42.63 20.72 56.07 -5.41%
EY 1.94 1.12 1.05 2.64 2.35 4.83 1.78 5.90%
DY 0.00 0.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.63 0.00 2.40 2.70 2.40 1.62 43.97%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 - 28/08/07 31/05/07 28/02/07 27/11/06 -
Price 9.25 12.00 0.00 9.50 10.00 7.80 6.15 -
P/RPS 6.43 8.88 0.00 3.05 3.55 2.85 3.02 65.42%
P/EPS 51.02 89.96 0.00 37.55 52.63 22.45 57.48 -7.63%
EY 1.96 1.11 0.00 2.66 1.90 4.45 1.74 8.25%
DY 0.00 0.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.66 0.00 2.38 3.33 2.60 1.66 40.64%

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