[SIME] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 33.54%
YoY- 2.16%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 34,820,160 32,722,472 20,047,044 20,817,180 17,143,040 14,337,808 14,656,116 15.49%
PBT 5,011,480 4,071,552 1,512,016 1,596,776 1,566,660 1,473,112 1,350,352 24.40%
Tax -1,493,132 -1,267,224 -427,556 -435,732 -519,364 -463,148 -493,852 20.22%
NP 3,518,348 2,804,328 1,084,460 1,161,044 1,047,296 1,009,964 856,500 26.52%
-
NP to SH 3,467,928 2,405,076 1,054,308 1,069,924 1,047,296 1,009,964 856,500 26.22%
-
Tax Rate 29.79% 31.12% 28.28% 27.29% 33.15% 31.44% 36.57% -
Total Cost 31,301,812 29,918,144 18,962,584 19,656,136 16,095,744 13,327,844 13,799,616 14.61%
-
Net Worth 22,470,634 0 9,114,345 8,194,055 8,302,886 8,153,838 7,447,826 20.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 22,470,634 0 9,114,345 8,194,055 8,302,886 8,153,838 7,447,826 20.18%
NOSH 6,008,191 5,511,173 2,463,336 2,388,937 2,358,774 2,316,431 2,327,445 17.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.10% 8.57% 5.41% 5.58% 6.11% 7.04% 5.84% -
ROE 15.43% 0.00% 11.57% 13.06% 12.61% 12.39% 11.50% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 579.54 593.75 813.82 871.40 726.78 618.96 629.71 -1.37%
EPS 57.72 43.64 42.80 44.80 44.40 43.60 36.80 7.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 0.00 3.70 3.43 3.52 3.52 3.20 2.63%
Adjusted Per Share Value based on latest NOSH - 2,388,937
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 511.15 480.35 294.28 305.59 251.65 210.47 215.15 15.49%
EPS 50.91 35.31 15.48 15.71 15.37 14.83 12.57 26.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2986 0.00 1.338 1.2029 1.2188 1.197 1.0933 20.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 6.60 10.40 6.00 6.20 5.75 5.15 4.86 -
P/RPS 1.14 1.75 0.74 0.71 0.79 0.83 0.77 6.75%
P/EPS 11.43 23.83 14.02 13.84 12.95 11.81 13.21 -2.38%
EY 8.75 4.20 7.13 7.22 7.72 8.47 7.57 2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.00 1.62 1.81 1.63 1.46 1.52 2.47%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 - 27/11/06 29/11/05 30/11/04 28/11/03 26/11/02 -
Price 5.85 0.00 6.15 6.30 6.05 5.30 4.96 -
P/RPS 1.01 0.00 0.76 0.72 0.83 0.86 0.79 4.17%
P/EPS 10.14 0.00 14.37 14.07 13.63 12.16 13.48 -4.63%
EY 9.87 0.00 6.96 7.11 7.34 8.23 7.42 4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 1.66 1.84 1.72 1.51 1.55 0.10%

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