[SIME] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -18.2%
YoY- 63.99%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 14,031,045 10,942,251 11,389,297 11,063,610 13,059,004 10,130,880 9,993,651 25.41%
PBT 1,431,643 1,187,576 1,623,523 1,465,659 2,044,556 1,196,865 1,248,015 9.59%
Tax -268,803 -259,167 -462,617 -371,409 -664,596 -339,783 -325,073 -11.91%
NP 1,162,840 928,409 1,160,906 1,094,250 1,379,960 857,082 922,942 16.66%
-
NP to SH 1,099,088 876,006 1,101,380 1,073,682 1,312,600 820,120 877,058 16.25%
-
Tax Rate 18.78% 21.82% 28.49% 25.34% 32.51% 28.39% 26.05% -
Total Cost 12,868,205 10,013,842 10,228,391 9,969,360 11,679,044 9,273,798 9,070,709 26.28%
-
Net Worth 26,019,960 24,934,327 24,829,146 25,054,582 24,040,292 22,470,687 21,986,522 11.89%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,502,307 - 601,189 - 1,322,216 - 480,579 113.94%
Div Payout % 136.69% - 54.59% - 100.73% - 54.79% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 26,019,960 24,934,327 24,829,146 25,054,582 24,040,292 22,470,687 21,986,522 11.89%
NOSH 6,009,228 6,008,271 6,011,899 6,008,292 6,010,073 6,008,205 6,007,246 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.29% 8.48% 10.19% 9.89% 10.57% 8.46% 9.24% -
ROE 4.22% 3.51% 4.44% 4.29% 5.46% 3.65% 3.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 233.49 182.12 189.45 184.14 217.29 168.62 166.36 25.38%
EPS 18.29 14.58 18.32 17.87 21.84 13.65 14.60 16.22%
DPS 25.00 0.00 10.00 0.00 22.00 0.00 8.00 113.89%
NAPS 4.33 4.15 4.13 4.17 4.00 3.74 3.66 11.87%
Adjusted Per Share Value based on latest NOSH - 6,008,292
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 205.20 160.03 166.57 161.81 190.99 148.16 146.16 25.40%
EPS 16.07 12.81 16.11 15.70 19.20 11.99 12.83 16.21%
DPS 21.97 0.00 8.79 0.00 19.34 0.00 7.03 113.90%
NAPS 3.8054 3.6466 3.6313 3.6642 3.5159 3.2863 3.2155 11.89%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 9.89 9.74 9.20 8.44 9.23 9.23 8.80 -
P/RPS 4.24 5.35 4.86 4.58 4.25 5.47 5.29 -13.72%
P/EPS 54.07 66.80 50.22 47.23 42.26 67.62 60.27 -6.98%
EY 1.85 1.50 1.99 2.12 2.37 1.48 1.66 7.49%
DY 2.53 0.00 1.09 0.00 2.38 0.00 0.91 97.84%
P/NAPS 2.28 2.35 2.23 2.02 2.31 2.47 2.40 -3.36%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 25/11/11 25/08/11 27/05/11 24/02/11 -
Price 9.80 9.64 9.69 8.88 8.80 9.13 9.02 -
P/RPS 4.20 5.29 5.11 4.82 4.05 5.41 5.42 -15.64%
P/EPS 53.58 66.12 52.89 49.69 40.29 66.89 61.78 -9.06%
EY 1.87 1.51 1.89 2.01 2.48 1.50 1.62 10.04%
DY 2.55 0.00 1.03 0.00 2.50 0.00 0.89 101.85%
P/NAPS 2.26 2.32 2.35 2.13 2.20 2.44 2.46 -5.50%

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