[SIME] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -5.98%
YoY- -1.46%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 30,945,604 34,820,160 32,722,472 20,047,044 20,817,180 17,143,040 14,337,808 13.66%
PBT 3,928,944 5,011,480 4,071,552 1,512,016 1,596,776 1,566,660 1,473,112 17.74%
Tax -1,045,712 -1,493,132 -1,267,224 -427,556 -435,732 -519,364 -463,148 14.52%
NP 2,883,232 3,518,348 2,804,328 1,084,460 1,161,044 1,047,296 1,009,964 19.08%
-
NP to SH 2,738,564 3,467,928 2,405,076 1,054,308 1,069,924 1,047,296 1,009,964 18.06%
-
Tax Rate 26.62% 29.79% 31.12% 28.28% 27.29% 33.15% 31.44% -
Total Cost 28,062,372 31,301,812 29,918,144 18,962,584 19,656,136 16,095,744 13,327,844 13.19%
-
Net Worth 22,300,421 22,470,634 0 9,114,345 8,194,055 8,302,886 8,153,838 18.23%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 22,300,421 22,470,634 0 9,114,345 8,194,055 8,302,886 8,153,838 18.23%
NOSH 6,010,895 6,008,191 5,511,173 2,463,336 2,388,937 2,358,774 2,316,431 17.20%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.32% 10.10% 8.57% 5.41% 5.58% 6.11% 7.04% -
ROE 12.28% 15.43% 0.00% 11.57% 13.06% 12.61% 12.39% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 514.83 579.54 593.75 813.82 871.40 726.78 618.96 -3.02%
EPS 45.56 57.72 43.64 42.80 44.80 44.40 43.60 0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.74 0.00 3.70 3.43 3.52 3.52 0.87%
Adjusted Per Share Value based on latest NOSH - 2,463,336
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 452.58 509.24 478.57 293.19 304.45 250.72 209.69 13.66%
EPS 40.05 50.72 35.17 15.42 15.65 15.32 14.77 18.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2614 3.2863 0.00 1.333 1.1984 1.2143 1.1925 18.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 8.50 6.60 10.40 6.00 6.20 5.75 5.15 -
P/RPS 1.65 1.14 1.75 0.74 0.71 0.79 0.83 12.12%
P/EPS 18.66 11.43 23.83 14.02 13.84 12.95 11.81 7.91%
EY 5.36 8.75 4.20 7.13 7.22 7.72 8.47 -7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.76 0.00 1.62 1.81 1.63 1.46 7.78%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 - 27/11/06 29/11/05 30/11/04 28/11/03 -
Price 8.98 5.85 0.00 6.15 6.30 6.05 5.30 -
P/RPS 1.74 1.01 0.00 0.76 0.72 0.83 0.86 12.45%
P/EPS 19.71 10.14 0.00 14.37 14.07 13.63 12.16 8.37%
EY 5.07 9.87 0.00 6.96 7.11 7.34 8.23 -7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.56 0.00 1.66 1.84 1.72 1.51 8.17%

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