[SIME] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -45.94%
YoY- -86.18%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 8,432,702 7,736,401 7,535,040 7,473,929 7,299,899 8,705,040 9,121,747 -5.08%
PBT 783,152 982,236 1,107,722 315,519 395,502 1,252,870 1,453,655 -33.71%
Tax -318,356 -261,428 -98,383 -149,839 -109,306 -373,283 -355,779 -7.12%
NP 464,796 720,808 1,009,339 165,680 286,196 879,587 1,097,876 -43.52%
-
NP to SH 428,191 684,641 984,041 150,570 278,501 866,982 1,021,259 -43.89%
-
Tax Rate 40.65% 26.62% 8.88% 47.49% 27.64% 29.79% 24.47% -
Total Cost 7,967,906 7,015,593 6,525,701 7,308,249 7,013,703 7,825,453 8,023,871 -0.46%
-
Net Worth 21,679,795 22,300,421 21,400,034 19,976,019 20,030,416 22,470,634 21,699,499 -0.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 420,383 - 919,720 - 300,757 - 2,644,814 -70.55%
Div Payout % 98.18% - 93.46% - 107.99% - 258.98% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 21,679,795 22,300,421 21,400,034 19,976,019 20,030,416 22,470,634 21,699,499 -0.06%
NOSH 6,005,483 6,010,895 6,011,245 5,998,804 6,015,140 6,008,191 6,010,941 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.51% 9.32% 13.40% 2.22% 3.92% 10.10% 12.04% -
ROE 1.98% 3.07% 4.60% 0.75% 1.39% 3.86% 4.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 140.42 128.71 125.35 124.59 121.36 144.89 151.75 -5.02%
EPS 7.13 11.39 16.37 2.51 4.63 14.43 16.99 -43.85%
DPS 7.00 0.00 15.30 0.00 5.00 0.00 44.00 -70.54%
NAPS 3.61 3.71 3.56 3.33 3.33 3.74 3.61 0.00%
Adjusted Per Share Value based on latest NOSH - 5,998,804
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 123.79 113.57 110.61 109.71 107.16 127.79 133.90 -5.08%
EPS 6.29 10.05 14.45 2.21 4.09 12.73 14.99 -43.86%
DPS 6.17 0.00 13.50 0.00 4.42 0.00 38.82 -70.55%
NAPS 3.1825 3.2736 3.1414 2.9324 2.9404 3.2986 3.1854 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 8.97 8.50 6.95 5.70 5.20 6.60 9.25 -
P/RPS 6.39 6.60 5.54 4.57 4.28 4.56 6.10 3.13%
P/EPS 125.81 74.63 42.46 227.09 112.31 45.74 54.44 74.52%
EY 0.79 1.34 2.36 0.44 0.89 2.19 1.84 -42.99%
DY 0.78 0.00 2.20 0.00 0.96 0.00 4.76 -69.95%
P/NAPS 2.48 2.29 1.95 1.71 1.56 1.76 2.56 -2.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 25/05/09 26/02/09 28/11/08 26/08/08 -
Price 8.45 8.98 8.24 6.95 5.75 5.85 6.45 -
P/RPS 6.02 6.98 6.57 5.58 4.74 4.04 4.25 26.04%
P/EPS 118.51 78.84 50.34 276.89 124.19 40.54 37.96 113.16%
EY 0.84 1.27 1.99 0.36 0.81 2.47 2.63 -53.17%
DY 0.83 0.00 1.86 0.00 0.87 0.00 6.82 -75.34%
P/NAPS 2.34 2.42 2.31 2.09 1.73 1.56 1.79 19.49%

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