[SIME] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -2.44%
YoY- -21.09%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 10,708,360 10,584,146 12,750,614 10,844,200 11,254,132 11,741,876 14,031,045 -16.44%
PBT 953,223 670,268 1,216,826 934,740 1,010,082 1,283,170 1,431,643 -23.69%
Tax -93,621 -154,070 124,201 -219,097 -273,555 -244,718 -268,803 -50.40%
NP 859,602 516,198 1,341,027 715,643 736,527 1,038,452 1,162,840 -18.19%
-
NP to SH 818,311 488,989 1,310,613 691,246 708,539 990,250 1,099,088 -17.80%
-
Tax Rate 9.82% 22.99% -10.21% 23.44% 27.08% 19.07% 18.78% -
Total Cost 9,848,758 10,067,948 11,409,587 10,128,557 10,517,605 10,703,424 12,868,205 -16.28%
-
Net Worth 26,395,189 27,513,138 27,101,628 26,207,240 25,901,637 26,859,328 26,019,960 0.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 360,754 - 1,622,492 - 420,676 - 1,502,307 -61.26%
Div Payout % 44.09% - 123.80% - 59.37% - 136.69% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 26,395,189 27,513,138 27,101,628 26,207,240 25,901,637 26,859,328 26,019,960 0.95%
NOSH 6,012,571 6,007,235 6,009,229 6,010,834 6,009,660 6,008,798 6,009,228 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.03% 4.88% 10.52% 6.60% 6.54% 8.84% 8.29% -
ROE 3.10% 1.78% 4.84% 2.64% 2.74% 3.69% 4.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 178.10 176.19 212.18 180.41 187.27 195.41 233.49 -16.47%
EPS 13.61 8.14 21.81 11.50 11.79 16.48 18.29 -17.83%
DPS 6.00 0.00 27.00 0.00 7.00 0.00 25.00 -61.27%
NAPS 4.39 4.58 4.51 4.36 4.31 4.47 4.33 0.91%
Adjusted Per Share Value based on latest NOSH - 6,010,834
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 156.61 154.79 186.48 158.60 164.59 171.72 205.20 -16.44%
EPS 11.97 7.15 19.17 10.11 10.36 14.48 16.07 -17.78%
DPS 5.28 0.00 23.73 0.00 6.15 0.00 21.97 -61.24%
NAPS 3.8603 4.0238 3.9636 3.8328 3.7881 3.9282 3.8054 0.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 9.52 9.50 9.58 9.27 9.52 9.80 9.89 -
P/RPS 5.35 5.39 4.51 5.14 5.08 5.02 4.24 16.71%
P/EPS 69.95 116.71 43.92 80.61 80.75 59.47 54.07 18.67%
EY 1.43 0.86 2.28 1.24 1.24 1.68 1.85 -15.73%
DY 0.63 0.00 2.82 0.00 0.74 0.00 2.53 -60.31%
P/NAPS 2.17 2.07 2.12 2.13 2.21 2.19 2.28 -3.23%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 27/02/13 27/11/12 29/08/12 -
Price 9.11 9.65 9.39 9.42 9.17 9.50 9.80 -
P/RPS 5.12 5.48 4.43 5.22 4.90 4.86 4.20 14.07%
P/EPS 66.94 118.55 43.05 81.91 77.78 57.65 53.58 15.95%
EY 1.49 0.84 2.32 1.22 1.29 1.73 1.87 -14.01%
DY 0.66 0.00 2.88 0.00 0.76 0.00 2.55 -59.28%
P/NAPS 2.08 2.11 2.08 2.16 2.13 2.13 2.26 -5.36%

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