[SIME] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -28.45%
YoY- -35.67%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,584,146 12,750,614 10,844,200 11,254,132 11,741,876 14,031,045 10,942,251 -2.19%
PBT 670,268 1,216,826 934,740 1,010,082 1,283,170 1,431,643 1,187,576 -31.68%
Tax -154,070 124,201 -219,097 -273,555 -244,718 -268,803 -259,167 -29.27%
NP 516,198 1,341,027 715,643 736,527 1,038,452 1,162,840 928,409 -32.35%
-
NP to SH 488,989 1,310,613 691,246 708,539 990,250 1,099,088 876,006 -32.18%
-
Tax Rate 22.99% -10.21% 23.44% 27.08% 19.07% 18.78% 21.82% -
Total Cost 10,067,948 11,409,587 10,128,557 10,517,605 10,703,424 12,868,205 10,013,842 0.35%
-
Net Worth 27,513,138 27,101,628 26,207,240 25,901,637 26,859,328 26,019,960 24,934,327 6.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 1,622,492 - 420,676 - 1,502,307 - -
Div Payout % - 123.80% - 59.37% - 136.69% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 27,513,138 27,101,628 26,207,240 25,901,637 26,859,328 26,019,960 24,934,327 6.77%
NOSH 6,007,235 6,009,229 6,010,834 6,009,660 6,008,798 6,009,228 6,008,271 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.88% 10.52% 6.60% 6.54% 8.84% 8.29% 8.48% -
ROE 1.78% 4.84% 2.64% 2.74% 3.69% 4.22% 3.51% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 176.19 212.18 180.41 187.27 195.41 233.49 182.12 -2.18%
EPS 8.14 21.81 11.50 11.79 16.48 18.29 14.58 -32.17%
DPS 0.00 27.00 0.00 7.00 0.00 25.00 0.00 -
NAPS 4.58 4.51 4.36 4.31 4.47 4.33 4.15 6.78%
Adjusted Per Share Value based on latest NOSH - 6,009,660
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 155.37 187.17 159.19 165.21 172.37 205.97 160.63 -2.19%
EPS 7.18 19.24 10.15 10.40 14.54 16.13 12.86 -32.17%
DPS 0.00 23.82 0.00 6.18 0.00 22.05 0.00 -
NAPS 4.0388 3.9784 3.8471 3.8023 3.9429 3.8196 3.6603 6.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 9.50 9.58 9.27 9.52 9.80 9.89 9.74 -
P/RPS 5.39 4.51 5.14 5.08 5.02 4.24 5.35 0.49%
P/EPS 116.71 43.92 80.61 80.75 59.47 54.07 66.80 45.01%
EY 0.86 2.28 1.24 1.24 1.68 1.85 1.50 -30.96%
DY 0.00 2.82 0.00 0.74 0.00 2.53 0.00 -
P/NAPS 2.07 2.12 2.13 2.21 2.19 2.28 2.35 -8.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 27/02/13 27/11/12 29/08/12 30/05/12 -
Price 9.65 9.39 9.42 9.17 9.50 9.80 9.64 -
P/RPS 5.48 4.43 5.22 4.90 4.86 4.20 5.29 2.37%
P/EPS 118.55 43.05 81.91 77.78 57.65 53.58 66.12 47.53%
EY 0.84 2.32 1.22 1.29 1.73 1.87 1.51 -32.33%
DY 0.00 2.88 0.00 0.76 0.00 2.55 0.00 -
P/NAPS 2.11 2.08 2.16 2.13 2.13 2.26 2.32 -6.12%

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