[SIME] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -30.43%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 9,127,859 7,570,697 8,432,702 7,736,401 7,535,040 7,473,929 7,299,899 16.11%
PBT 574,303 -48,933 783,152 982,236 1,107,722 315,519 395,502 28.31%
Tax -627,561 -228,604 -318,356 -261,428 -98,383 -149,839 -109,306 221.66%
NP -53,258 -277,537 464,796 720,808 1,009,339 165,680 286,196 -
-
NP to SH -77,353 -308,630 428,191 684,641 984,041 150,570 278,501 -
-
Tax Rate 109.27% - 40.65% 26.62% 8.88% 47.49% 27.64% -
Total Cost 9,181,117 7,848,234 7,967,906 7,015,593 6,525,701 7,308,249 7,013,703 19.72%
-
Net Worth 20,387,613 20,955,617 21,679,795 22,300,421 21,400,034 19,976,019 20,030,416 1.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 179,890 - 420,383 - 919,720 - 300,757 -29.07%
Div Payout % 0.00% - 98.18% - 93.46% - 107.99% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 20,387,613 20,955,617 21,679,795 22,300,421 21,400,034 19,976,019 20,030,416 1.18%
NOSH 5,996,356 6,004,474 6,005,483 6,010,895 6,011,245 5,998,804 6,015,140 -0.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.58% -3.67% 5.51% 9.32% 13.40% 2.22% 3.92% -
ROE -0.38% -1.47% 1.98% 3.07% 4.60% 0.75% 1.39% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 152.22 126.08 140.42 128.71 125.35 124.59 121.36 16.35%
EPS -1.29 -5.14 7.13 11.39 16.37 2.51 4.63 -
DPS 3.00 0.00 7.00 0.00 15.30 0.00 5.00 -28.92%
NAPS 3.40 3.49 3.61 3.71 3.56 3.33 3.33 1.40%
Adjusted Per Share Value based on latest NOSH - 6,010,895
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 133.49 110.72 123.33 113.14 110.20 109.31 106.76 16.11%
EPS -1.13 -4.51 6.26 10.01 14.39 2.20 4.07 -
DPS 2.63 0.00 6.15 0.00 13.45 0.00 4.40 -29.10%
NAPS 2.9817 3.0648 3.1707 3.2614 3.1298 2.9215 2.9294 1.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 8.00 8.71 8.97 8.50 6.95 5.70 5.20 -
P/RPS 5.26 6.91 6.39 6.60 5.54 4.57 4.28 14.77%
P/EPS -620.16 -169.46 125.81 74.63 42.46 227.09 112.31 -
EY -0.16 -0.59 0.79 1.34 2.36 0.44 0.89 -
DY 0.38 0.00 0.78 0.00 2.20 0.00 0.96 -46.18%
P/NAPS 2.35 2.50 2.48 2.29 1.95 1.71 1.56 31.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 25/05/09 26/02/09 -
Price 7.88 7.83 8.45 8.98 8.24 6.95 5.75 -
P/RPS 5.18 6.21 6.02 6.98 6.57 5.58 4.74 6.11%
P/EPS -610.85 -152.33 118.51 78.84 50.34 276.89 124.19 -
EY -0.16 -0.66 0.84 1.27 1.99 0.36 0.81 -
DY 0.38 0.00 0.83 0.00 1.86 0.00 0.87 -42.51%
P/NAPS 2.32 2.24 2.34 2.42 2.31 2.09 1.73 21.67%

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