[SIME] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 36.19%
YoY- 128.21%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 7,299,899 8,705,040 9,121,747 8,641,071 8,101,276 8,180,618 7,836,529 -4.59%
PBT 395,502 1,252,870 1,453,655 1,575,345 1,159,470 1,017,888 1,087,540 -48.89%
Tax -109,306 -373,283 -355,779 -465,605 -315,654 -316,806 -334,207 -52.36%
NP 286,196 879,587 1,097,876 1,109,740 843,816 701,082 753,333 -47.39%
-
NP to SH 278,501 866,982 1,021,259 1,089,551 800,029 601,269 636,363 -42.21%
-
Tax Rate 27.64% 29.79% 24.47% 29.56% 27.22% 31.12% 30.73% -
Total Cost 7,013,703 7,825,453 8,023,871 7,531,331 7,257,460 7,479,536 7,083,196 -0.65%
-
Net Worth 20,030,416 22,470,634 21,699,499 20,072,258 19,670,877 0 10,060,615 57.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 300,757 - 2,644,814 - 299,860 - - -
Div Payout % 107.99% - 258.98% - 37.48% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 20,030,416 22,470,634 21,699,499 20,072,258 19,670,877 0 10,060,615 57.93%
NOSH 6,015,140 6,008,191 6,010,941 6,009,658 5,997,218 5,511,173 2,515,153 78.36%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.92% 10.10% 12.04% 12.84% 10.42% 8.57% 9.61% -
ROE 1.39% 3.86% 4.71% 5.43% 4.07% 0.00% 6.33% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 121.36 144.89 151.75 143.79 135.08 148.44 311.57 -46.51%
EPS 4.63 14.43 16.99 18.13 13.34 10.91 11.62 -45.70%
DPS 5.00 0.00 44.00 0.00 5.00 0.00 0.00 -
NAPS 3.33 3.74 3.61 3.34 3.28 0.00 4.00 -11.45%
Adjusted Per Share Value based on latest NOSH - 6,009,658
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 107.16 127.79 133.90 126.85 118.92 120.09 115.04 -4.59%
EPS 4.09 12.73 14.99 15.99 11.74 8.83 9.34 -42.18%
DPS 4.42 0.00 38.82 0.00 4.40 0.00 0.00 -
NAPS 2.9404 3.2986 3.1854 2.9465 2.8876 0.00 1.4769 57.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.20 6.60 9.25 9.35 11.90 10.40 9.60 -
P/RPS 4.28 4.56 6.10 6.50 8.81 7.01 3.08 24.40%
P/EPS 112.31 45.74 54.44 51.57 89.21 95.33 37.94 105.48%
EY 0.89 2.19 1.84 1.94 1.12 1.05 2.64 -51.40%
DY 0.96 0.00 4.76 0.00 0.42 0.00 0.00 -
P/NAPS 1.56 1.76 2.56 2.80 3.63 0.00 2.40 -24.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 26/08/08 28/05/08 27/02/08 - 28/08/07 -
Price 5.75 5.85 6.45 9.25 12.00 0.00 9.50 -
P/RPS 4.74 4.04 4.25 6.43 8.88 0.00 3.05 33.98%
P/EPS 124.19 40.54 37.96 51.02 89.96 0.00 37.55 121.17%
EY 0.81 2.47 2.63 1.96 1.11 0.00 2.66 -54.57%
DY 0.87 0.00 6.82 0.00 0.42 0.00 0.00 -
P/NAPS 1.73 1.56 1.79 2.77 3.66 0.00 2.38 -19.07%

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