[SIME] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -5.51%
YoY- 128.12%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 9,121,747 8,641,071 8,101,276 8,180,618 7,836,529 7,086,284 6,775,744 21.94%
PBT 1,453,655 1,575,345 1,159,470 1,017,888 1,087,540 738,108 1,115,305 19.33%
Tax -355,779 -465,605 -315,654 -316,806 -334,207 -203,727 -174,395 60.92%
NP 1,097,876 1,109,740 843,816 701,082 753,333 534,381 940,910 10.84%
-
NP to SH 1,021,259 1,089,551 800,029 601,269 636,363 477,439 859,956 12.15%
-
Tax Rate 24.47% 29.56% 27.22% 31.12% 30.73% 27.60% 15.64% -
Total Cost 8,023,871 7,531,331 7,257,460 7,479,536 7,083,196 6,551,903 5,834,834 23.68%
-
Net Worth 21,699,499 20,072,258 19,670,877 0 10,060,615 7,538,094 7,425,285 104.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,644,814 - 299,860 - - - - -
Div Payout % 258.98% - 37.48% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 21,699,499 20,072,258 19,670,877 0 10,060,615 7,538,094 7,425,285 104.53%
NOSH 6,010,941 6,009,658 5,997,218 5,511,173 2,515,153 2,512,698 2,475,095 80.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.04% 12.84% 10.42% 8.57% 9.61% 7.54% 13.89% -
ROE 4.71% 5.43% 4.07% 0.00% 6.33% 6.33% 11.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 151.75 143.79 135.08 148.44 311.57 282.02 273.76 -32.54%
EPS 16.99 18.13 13.34 10.91 11.62 8.89 16.23 3.10%
DPS 44.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 3.34 3.28 0.00 4.00 3.00 3.00 13.14%
Adjusted Per Share Value based on latest NOSH - 5,511,173
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 133.41 126.38 118.48 119.64 114.61 103.64 99.10 21.94%
EPS 14.94 15.93 11.70 8.79 9.31 6.98 12.58 12.15%
DPS 38.68 0.00 4.39 0.00 0.00 0.00 0.00 -
NAPS 3.1736 2.9356 2.8769 0.00 1.4714 1.1024 1.0859 104.54%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 9.25 9.35 11.90 10.40 9.60 8.10 7.20 -
P/RPS 6.10 6.50 8.81 7.01 3.08 2.87 2.63 75.30%
P/EPS 54.44 51.57 89.21 95.33 37.94 42.63 20.72 90.52%
EY 1.84 1.94 1.12 1.05 2.64 2.35 4.83 -47.47%
DY 4.76 0.00 0.42 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.80 3.63 0.00 2.40 2.70 2.40 4.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 27/02/08 - 28/08/07 31/05/07 28/02/07 -
Price 6.45 9.25 12.00 0.00 9.50 10.00 7.80 -
P/RPS 4.25 6.43 8.88 0.00 3.05 3.55 2.85 30.55%
P/EPS 37.96 51.02 89.96 0.00 37.55 52.63 22.45 41.97%
EY 2.63 1.96 1.11 0.00 2.66 1.90 4.45 -29.59%
DY 6.82 0.00 0.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.77 3.66 0.00 2.38 3.33 2.60 -22.04%

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