[SIME] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 33.95%
YoY- 104.83%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 11,063,610 13,059,004 10,130,880 9,993,651 8,675,219 9,127,859 7,570,697 28.74%
PBT 1,465,659 2,044,556 1,196,865 1,248,015 959,719 574,303 -48,933 -
Tax -371,409 -664,596 -339,783 -325,073 -271,819 -627,561 -228,604 38.16%
NP 1,094,250 1,379,960 857,082 922,942 687,900 -53,258 -277,537 -
-
NP to SH 1,073,682 1,312,600 820,120 877,058 654,742 -77,353 -308,630 -
-
Tax Rate 25.34% 32.51% 28.39% 26.05% 28.32% 109.27% - -
Total Cost 9,969,360 11,679,044 9,273,798 9,070,709 7,987,319 9,181,117 7,848,234 17.27%
-
Net Worth 25,054,582 24,040,292 22,470,687 21,986,522 21,163,376 20,387,613 20,955,617 12.63%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 1,322,216 - 480,579 - 179,890 - -
Div Payout % - 100.73% - 54.79% - 0.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 25,054,582 24,040,292 22,470,687 21,986,522 21,163,376 20,387,613 20,955,617 12.63%
NOSH 6,008,292 6,010,073 6,008,205 6,007,246 6,012,323 5,996,356 6,004,474 0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.89% 10.57% 8.46% 9.24% 7.93% -0.58% -3.67% -
ROE 4.29% 5.46% 3.65% 3.99% 3.09% -0.38% -1.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 184.14 217.29 168.62 166.36 144.29 152.22 126.08 28.69%
EPS 17.87 21.84 13.65 14.60 10.89 -1.29 -5.14 -
DPS 0.00 22.00 0.00 8.00 0.00 3.00 0.00 -
NAPS 4.17 4.00 3.74 3.66 3.52 3.40 3.49 12.58%
Adjusted Per Share Value based on latest NOSH - 6,007,246
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 161.81 190.99 148.16 146.16 126.88 133.49 110.72 28.75%
EPS 15.70 19.20 11.99 12.83 9.58 -1.13 -4.51 -
DPS 0.00 19.34 0.00 7.03 0.00 2.63 0.00 -
NAPS 3.6642 3.5159 3.2863 3.2155 3.0951 2.9817 3.0648 12.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 8.44 9.23 9.23 8.80 8.50 8.00 8.71 -
P/RPS 4.58 4.25 5.47 5.29 5.89 5.26 6.91 -23.96%
P/EPS 47.23 42.26 67.62 60.27 78.05 -620.16 -169.46 -
EY 2.12 2.37 1.48 1.66 1.28 -0.16 -0.59 -
DY 0.00 2.38 0.00 0.91 0.00 0.38 0.00 -
P/NAPS 2.02 2.31 2.47 2.40 2.41 2.35 2.50 -13.23%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 27/05/11 24/02/11 26/11/10 26/08/10 27/05/10 -
Price 8.88 8.80 9.13 9.02 8.74 7.88 7.83 -
P/RPS 4.82 4.05 5.41 5.42 6.06 5.18 6.21 -15.52%
P/EPS 49.69 40.29 66.89 61.78 80.26 -610.85 -152.33 -
EY 2.01 2.48 1.50 1.62 1.25 -0.16 -0.66 -
DY 0.00 2.50 0.00 0.89 0.00 0.38 0.00 -
P/NAPS 2.13 2.20 2.44 2.46 2.48 2.32 2.24 -3.29%

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