[SIME] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 2.58%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 11,741,876 14,031,045 10,942,251 11,389,297 11,063,610 13,059,004 10,130,880 10.30%
PBT 1,283,170 1,431,643 1,187,576 1,623,523 1,465,659 2,044,556 1,196,865 4.73%
Tax -244,718 -268,803 -259,167 -462,617 -371,409 -664,596 -339,783 -19.60%
NP 1,038,452 1,162,840 928,409 1,160,906 1,094,250 1,379,960 857,082 13.61%
-
NP to SH 990,250 1,099,088 876,006 1,101,380 1,073,682 1,312,600 820,120 13.35%
-
Tax Rate 19.07% 18.78% 21.82% 28.49% 25.34% 32.51% 28.39% -
Total Cost 10,703,424 12,868,205 10,013,842 10,228,391 9,969,360 11,679,044 9,273,798 10.00%
-
Net Worth 26,859,328 26,019,960 24,934,327 24,829,146 25,054,582 24,040,292 22,470,687 12.59%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 1,502,307 - 601,189 - 1,322,216 - -
Div Payout % - 136.69% - 54.59% - 100.73% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 26,859,328 26,019,960 24,934,327 24,829,146 25,054,582 24,040,292 22,470,687 12.59%
NOSH 6,008,798 6,009,228 6,008,271 6,011,899 6,008,292 6,010,073 6,008,205 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.84% 8.29% 8.48% 10.19% 9.89% 10.57% 8.46% -
ROE 3.69% 4.22% 3.51% 4.44% 4.29% 5.46% 3.65% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 195.41 233.49 182.12 189.45 184.14 217.29 168.62 10.29%
EPS 16.48 18.29 14.58 18.32 17.87 21.84 13.65 13.34%
DPS 0.00 25.00 0.00 10.00 0.00 22.00 0.00 -
NAPS 4.47 4.33 4.15 4.13 4.17 4.00 3.74 12.58%
Adjusted Per Share Value based on latest NOSH - 6,011,899
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 172.37 205.97 160.63 167.19 162.41 191.70 148.72 10.30%
EPS 14.54 16.13 12.86 16.17 15.76 19.27 12.04 13.36%
DPS 0.00 22.05 0.00 8.83 0.00 19.41 0.00 -
NAPS 3.9429 3.8196 3.6603 3.6448 3.6779 3.529 3.2986 12.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 9.80 9.89 9.74 9.20 8.44 9.23 9.23 -
P/RPS 5.02 4.24 5.35 4.86 4.58 4.25 5.47 -5.54%
P/EPS 59.47 54.07 66.80 50.22 47.23 42.26 67.62 -8.18%
EY 1.68 1.85 1.50 1.99 2.12 2.37 1.48 8.79%
DY 0.00 2.53 0.00 1.09 0.00 2.38 0.00 -
P/NAPS 2.19 2.28 2.35 2.23 2.02 2.31 2.47 -7.68%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 30/05/12 29/02/12 25/11/11 25/08/11 27/05/11 -
Price 9.50 9.80 9.64 9.69 8.88 8.80 9.13 -
P/RPS 4.86 4.20 5.29 5.11 4.82 4.05 5.41 -6.87%
P/EPS 57.65 53.58 66.12 52.89 49.69 40.29 66.89 -9.41%
EY 1.73 1.87 1.51 1.89 2.01 2.48 1.50 9.94%
DY 0.00 2.55 0.00 1.03 0.00 2.50 0.00 -
P/NAPS 2.13 2.26 2.32 2.35 2.13 2.20 2.44 -8.63%

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