[SIME] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 18.13%
YoY- -6.42%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 6,775,744 5,011,761 5,409,363 4,658,963 4,889,529 5,204,295 5,094,716 20.87%
PBT 1,115,305 378,004 566,378 348,301 320,227 399,194 407,827 95.20%
Tax -174,395 -106,889 -134,476 -93,783 -92,694 -108,933 -106,919 38.44%
NP 940,910 271,115 431,902 254,518 227,533 290,261 300,908 113.39%
-
NP to SH 859,956 263,577 401,950 244,764 207,205 267,481 250,067 127.31%
-
Tax Rate 15.64% 28.28% 23.74% 26.93% 28.95% 27.29% 26.22% -
Total Cost 5,834,834 4,740,646 4,977,461 4,404,445 4,661,996 4,914,034 4,793,808 13.95%
-
Net Worth 7,425,285 9,114,345 8,796,502 8,369,323 9,296,227 8,194,055 7,906,880 -4.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 616,001 - 120,730 - 500,133 -
Div Payout % - - 153.25% - 58.27% - 200.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 7,425,285 9,114,345 8,796,502 8,369,323 9,296,227 8,194,055 7,906,880 -4.09%
NOSH 2,475,095 2,463,336 2,464,006 2,461,565 2,414,604 2,388,937 2,381,590 2.59%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.89% 5.41% 7.98% 5.46% 4.65% 5.58% 5.91% -
ROE 11.58% 2.89% 4.57% 2.92% 2.23% 3.26% 3.16% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 273.76 203.45 219.54 189.27 202.50 217.85 213.92 17.81%
EPS 16.23 10.70 16.30 10.00 8.60 11.20 10.50 33.58%
DPS 0.00 0.00 25.00 0.00 5.00 0.00 21.00 -
NAPS 3.00 3.70 3.57 3.40 3.85 3.43 3.32 -6.51%
Adjusted Per Share Value based on latest NOSH - 2,461,565
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 99.10 73.30 79.11 68.14 71.51 76.11 74.51 20.87%
EPS 12.58 3.85 5.88 3.58 3.03 3.91 3.66 127.24%
DPS 0.00 0.00 9.01 0.00 1.77 0.00 7.31 -
NAPS 1.0859 1.333 1.2865 1.224 1.3596 1.1984 1.1564 -4.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.20 6.00 5.50 6.10 6.15 6.20 5.80 -
P/RPS 2.63 2.95 2.51 3.22 3.04 2.85 2.71 -1.97%
P/EPS 20.72 56.07 33.72 61.35 71.67 55.37 55.24 -47.89%
EY 4.83 1.78 2.97 1.63 1.40 1.81 1.81 92.04%
DY 0.00 0.00 4.55 0.00 0.81 0.00 3.62 -
P/NAPS 2.40 1.62 1.54 1.79 1.60 1.81 1.75 23.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 29/08/06 30/05/06 28/02/06 29/11/05 29/08/05 -
Price 7.80 6.15 5.75 5.75 6.20 6.30 6.10 -
P/RPS 2.85 3.02 2.62 3.04 3.06 2.89 2.85 0.00%
P/EPS 22.45 57.48 35.25 57.83 72.25 56.27 58.10 -46.85%
EY 4.45 1.74 2.84 1.73 1.38 1.78 1.72 88.13%
DY 0.00 0.00 4.35 0.00 0.81 0.00 3.44 -
P/NAPS 2.60 1.66 1.61 1.69 1.61 1.84 1.84 25.84%

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