[SIME] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 12.31%
YoY- 56.98%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 32,600,615 33,767,757 34,569,134 34,044,712 32,759,494 31,204,707 29,879,175 5.97%
PBT 3,417,546 4,677,372 5,441,340 5,206,358 4,840,243 4,003,006 3,958,841 -9.32%
Tax -988,207 -1,303,973 -1,510,321 -1,453,844 -1,432,272 -1,170,394 -1,029,135 -2.66%
NP 2,429,339 3,373,399 3,931,019 3,752,514 3,407,971 2,832,612 2,929,706 -11.72%
-
NP to SH 2,317,312 3,256,293 3,777,821 3,512,108 3,127,212 2,515,100 2,575,027 -6.78%
-
Tax Rate 28.92% 27.88% 27.76% 27.92% 29.59% 29.24% 26.00% -
Total Cost 30,171,276 30,394,358 30,638,115 30,292,198 29,351,523 28,372,095 26,949,469 7.81%
-
Net Worth 19,976,019 20,030,416 22,470,634 21,699,499 20,072,258 19,670,877 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,945,571 2,945,571 2,944,675 2,944,675 299,860 299,860 - -
Div Payout % 127.11% 90.46% 77.95% 83.84% 9.59% 11.92% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 19,976,019 20,030,416 22,470,634 21,699,499 20,072,258 19,670,877 0 -
NOSH 5,998,804 6,015,140 6,008,191 6,010,941 6,009,658 5,997,218 5,511,173 5.80%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.45% 9.99% 11.37% 11.02% 10.40% 9.08% 9.81% -
ROE 11.60% 16.26% 16.81% 16.19% 15.58% 12.79% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 543.45 561.38 575.37 566.38 545.11 520.32 542.16 0.15%
EPS 38.63 54.13 62.88 58.43 52.04 41.94 46.72 -11.89%
DPS 49.00 49.00 49.00 48.99 4.99 5.00 0.00 -
NAPS 3.33 3.33 3.74 3.61 3.34 3.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,010,941
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 476.78 493.85 505.57 497.90 479.11 456.37 436.98 5.97%
EPS 33.89 47.62 55.25 51.36 45.74 36.78 37.66 -6.78%
DPS 43.08 43.08 43.07 43.07 4.39 4.39 0.00 -
NAPS 2.9215 2.9294 3.2863 3.1736 2.9356 2.8769 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 5.70 5.20 6.60 9.25 9.35 11.90 10.40 -
P/RPS 1.05 0.93 1.15 1.63 1.72 2.29 1.92 -33.10%
P/EPS 14.76 9.61 10.50 15.83 17.97 28.38 22.26 -23.94%
EY 6.78 10.41 9.53 6.32 5.57 3.52 4.49 31.58%
DY 8.60 9.42 7.42 5.30 0.53 0.42 0.00 -
P/NAPS 1.71 1.56 1.76 2.56 2.80 3.63 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 26/02/09 28/11/08 - - - - -
Price 6.95 5.75 5.85 0.00 0.00 0.00 0.00 -
P/RPS 1.28 1.02 1.02 0.00 0.00 0.00 0.00 -
P/EPS 17.99 10.62 9.30 0.00 0.00 0.00 0.00 -
EY 5.56 9.41 10.75 0.00 0.00 0.00 0.00 -
DY 7.05 8.52 8.38 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.73 1.56 0.00 0.00 0.00 0.00 -

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