[SIME] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 6.96%
YoY- 2.16%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,409,363 4,658,963 4,889,529 5,204,295 5,094,716 4,735,816 4,529,435 12.60%
PBT 566,378 348,301 320,227 399,194 407,827 379,719 185,589 110.82%
Tax -134,476 -93,783 -92,694 -108,933 -106,919 -118,160 -157,833 -10.15%
NP 431,902 254,518 227,533 290,261 300,908 261,559 27,756 526.42%
-
NP to SH 401,950 244,764 207,205 267,481 250,067 261,559 27,756 497.03%
-
Tax Rate 23.74% 26.93% 28.95% 27.29% 26.22% 31.12% 85.04% -
Total Cost 4,977,461 4,404,445 4,661,996 4,914,034 4,793,808 4,474,257 4,501,679 6.94%
-
Net Worth 8,796,502 8,369,323 9,296,227 8,194,055 7,906,880 7,727,879 7,586,639 10.39%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 616,001 - 120,730 - 500,133 - 115,649 205.93%
Div Payout % 153.25% - 58.27% - 200.00% - 416.67% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 8,796,502 8,369,323 9,296,227 8,194,055 7,906,880 7,727,879 7,586,639 10.39%
NOSH 2,464,006 2,461,565 2,414,604 2,388,937 2,381,590 2,377,809 2,312,999 4.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.98% 5.46% 4.65% 5.58% 5.91% 5.52% 0.61% -
ROE 4.57% 2.92% 2.23% 3.26% 3.16% 3.38% 0.37% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 219.54 189.27 202.50 217.85 213.92 199.17 195.83 7.93%
EPS 16.30 10.00 8.60 11.20 10.50 11.00 1.20 472.02%
DPS 25.00 0.00 5.00 0.00 21.00 0.00 5.00 193.26%
NAPS 3.57 3.40 3.85 3.43 3.32 3.25 3.28 5.82%
Adjusted Per Share Value based on latest NOSH - 2,388,937
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 79.11 68.14 71.51 76.11 74.51 69.26 66.24 12.60%
EPS 5.88 3.58 3.03 3.91 3.66 3.83 0.41 493.17%
DPS 9.01 0.00 1.77 0.00 7.31 0.00 1.69 206.11%
NAPS 1.2865 1.224 1.3596 1.1984 1.1564 1.1302 1.1095 10.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 5.50 6.10 6.15 6.20 5.80 5.95 6.00 -
P/RPS 2.51 3.22 3.04 2.85 2.71 2.99 3.06 -12.40%
P/EPS 33.72 61.35 71.67 55.37 55.24 54.09 500.00 -83.51%
EY 2.97 1.63 1.40 1.81 1.81 1.85 0.20 507.15%
DY 4.55 0.00 0.81 0.00 3.62 0.00 0.83 211.87%
P/NAPS 1.54 1.79 1.60 1.81 1.75 1.83 1.83 -10.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 28/02/06 29/11/05 29/08/05 31/05/05 28/02/05 -
Price 5.75 5.75 6.20 6.30 6.10 5.80 6.00 -
P/RPS 2.62 3.04 3.06 2.89 2.85 2.91 3.06 -9.85%
P/EPS 35.25 57.83 72.25 56.27 58.10 52.73 500.00 -83.01%
EY 2.84 1.73 1.38 1.78 1.72 1.90 0.20 489.25%
DY 4.35 0.00 0.81 0.00 3.44 0.00 0.83 202.63%
P/NAPS 1.61 1.69 1.61 1.84 1.84 1.78 1.83 -8.20%

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