[SIME] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -20.46%
YoY- 6.81%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 11,254,132 11,741,876 14,031,045 10,942,251 11,389,297 11,063,610 13,059,004 -9.39%
PBT 1,010,082 1,283,170 1,431,643 1,187,576 1,623,523 1,465,659 2,044,556 -37.37%
Tax -273,555 -244,718 -268,803 -259,167 -462,617 -371,409 -664,596 -44.51%
NP 736,527 1,038,452 1,162,840 928,409 1,160,906 1,094,250 1,379,960 -34.07%
-
NP to SH 708,539 990,250 1,099,088 876,006 1,101,380 1,073,682 1,312,600 -33.57%
-
Tax Rate 27.08% 19.07% 18.78% 21.82% 28.49% 25.34% 32.51% -
Total Cost 10,517,605 10,703,424 12,868,205 10,013,842 10,228,391 9,969,360 11,679,044 -6.71%
-
Net Worth 25,901,637 26,859,328 26,019,960 24,934,327 24,829,146 25,054,582 24,040,292 5.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 420,676 - 1,502,307 - 601,189 - 1,322,216 -53.23%
Div Payout % 59.37% - 136.69% - 54.59% - 100.73% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 25,901,637 26,859,328 26,019,960 24,934,327 24,829,146 25,054,582 24,040,292 5.07%
NOSH 6,009,660 6,008,798 6,009,228 6,008,271 6,011,899 6,008,292 6,010,073 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.54% 8.84% 8.29% 8.48% 10.19% 9.89% 10.57% -
ROE 2.74% 3.69% 4.22% 3.51% 4.44% 4.29% 5.46% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 187.27 195.41 233.49 182.12 189.45 184.14 217.29 -9.39%
EPS 11.79 16.48 18.29 14.58 18.32 17.87 21.84 -33.57%
DPS 7.00 0.00 25.00 0.00 10.00 0.00 22.00 -53.23%
NAPS 4.31 4.47 4.33 4.15 4.13 4.17 4.00 5.07%
Adjusted Per Share Value based on latest NOSH - 6,008,271
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 164.59 171.72 205.20 160.03 166.57 161.81 190.99 -9.40%
EPS 10.36 14.48 16.07 12.81 16.11 15.70 19.20 -33.59%
DPS 6.15 0.00 21.97 0.00 8.79 0.00 19.34 -53.24%
NAPS 3.7881 3.9282 3.8054 3.6466 3.6313 3.6642 3.5159 5.07%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 9.52 9.80 9.89 9.74 9.20 8.44 9.23 -
P/RPS 5.08 5.02 4.24 5.35 4.86 4.58 4.25 12.56%
P/EPS 80.75 59.47 54.07 66.80 50.22 47.23 42.26 53.68%
EY 1.24 1.68 1.85 1.50 1.99 2.12 2.37 -34.94%
DY 0.74 0.00 2.53 0.00 1.09 0.00 2.38 -53.94%
P/NAPS 2.21 2.19 2.28 2.35 2.23 2.02 2.31 -2.89%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 29/08/12 30/05/12 29/02/12 25/11/11 25/08/11 -
Price 9.17 9.50 9.80 9.64 9.69 8.88 8.80 -
P/RPS 4.90 4.86 4.20 5.29 5.11 4.82 4.05 13.47%
P/EPS 77.78 57.65 53.58 66.12 52.89 49.69 40.29 54.73%
EY 1.29 1.73 1.87 1.51 1.89 2.01 2.48 -35.19%
DY 0.76 0.00 2.55 0.00 1.03 0.00 2.50 -54.62%
P/NAPS 2.13 2.13 2.26 2.32 2.35 2.13 2.20 -2.12%

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