[SIME] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 74.94%
YoY- -107.86%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 10,130,880 9,993,651 8,675,219 9,127,859 7,570,697 8,432,702 7,736,401 19.71%
PBT 1,196,865 1,248,015 959,719 574,303 -48,933 783,152 982,236 14.09%
Tax -339,783 -325,073 -271,819 -627,561 -228,604 -318,356 -261,428 19.11%
NP 857,082 922,942 687,900 -53,258 -277,537 464,796 720,808 12.24%
-
NP to SH 820,120 877,058 654,742 -77,353 -308,630 428,191 684,641 12.80%
-
Tax Rate 28.39% 26.05% 28.32% 109.27% - 40.65% 26.62% -
Total Cost 9,273,798 9,070,709 7,987,319 9,181,117 7,848,234 7,967,906 7,015,593 20.46%
-
Net Worth 22,470,687 21,986,522 21,163,376 20,387,613 20,955,617 21,679,795 22,300,421 0.50%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 480,579 - 179,890 - 420,383 - -
Div Payout % - 54.79% - 0.00% - 98.18% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 22,470,687 21,986,522 21,163,376 20,387,613 20,955,617 21,679,795 22,300,421 0.50%
NOSH 6,008,205 6,007,246 6,012,323 5,996,356 6,004,474 6,005,483 6,010,895 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.46% 9.24% 7.93% -0.58% -3.67% 5.51% 9.32% -
ROE 3.65% 3.99% 3.09% -0.38% -1.47% 1.98% 3.07% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 168.62 166.36 144.29 152.22 126.08 140.42 128.71 19.74%
EPS 13.65 14.60 10.89 -1.29 -5.14 7.13 11.39 12.83%
DPS 0.00 8.00 0.00 3.00 0.00 7.00 0.00 -
NAPS 3.74 3.66 3.52 3.40 3.49 3.61 3.71 0.53%
Adjusted Per Share Value based on latest NOSH - 5,996,356
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 148.16 146.16 126.88 133.49 110.72 123.33 113.14 19.71%
EPS 11.99 12.83 9.58 -1.13 -4.51 6.26 10.01 12.79%
DPS 0.00 7.03 0.00 2.63 0.00 6.15 0.00 -
NAPS 3.2863 3.2155 3.0951 2.9817 3.0648 3.1707 3.2614 0.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 9.23 8.80 8.50 8.00 8.71 8.97 8.50 -
P/RPS 5.47 5.29 5.89 5.26 6.91 6.39 6.60 -11.77%
P/EPS 67.62 60.27 78.05 -620.16 -169.46 125.81 74.63 -6.36%
EY 1.48 1.66 1.28 -0.16 -0.59 0.79 1.34 6.85%
DY 0.00 0.91 0.00 0.38 0.00 0.78 0.00 -
P/NAPS 2.47 2.40 2.41 2.35 2.50 2.48 2.29 5.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 26/11/10 26/08/10 27/05/10 25/02/10 25/11/09 -
Price 9.13 9.02 8.74 7.88 7.83 8.45 8.98 -
P/RPS 5.41 5.42 6.06 5.18 6.21 6.02 6.98 -15.63%
P/EPS 66.89 61.78 80.26 -610.85 -152.33 118.51 78.84 -10.38%
EY 1.50 1.62 1.25 -0.16 -0.66 0.84 1.27 11.74%
DY 0.00 0.89 0.00 0.38 0.00 0.83 0.00 -
P/NAPS 2.44 2.46 2.48 2.32 2.24 2.34 2.42 0.55%

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