[SIME] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 16.53%
YoY- 10.18%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 37,337,740 32,338,206 32,009,878 32,563,788 26,614,870 20,187,648 17,630,390 13.31%
PBT 4,415,468 3,530,776 3,296,744 4,354,716 3,493,132 1,438,842 1,154,508 25.04%
Tax -1,193,784 -1,159,568 -965,178 -1,264,920 -702,318 -403,254 -575,348 12.92%
NP 3,221,684 2,371,208 2,331,566 3,089,796 2,790,814 1,035,588 579,160 33.09%
-
NP to SH 3,063,600 2,225,664 2,290,966 2,802,596 2,543,734 949,372 579,160 31.98%
-
Tax Rate 27.04% 32.84% 29.28% 29.05% 20.11% 28.03% 49.83% -
Total Cost 34,116,056 29,966,998 29,678,312 29,473,992 23,824,056 19,152,060 17,051,230 12.24%
-
Net Worth 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 7,722,133 19.04%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 961,506 841,233 600,987 572,191 - 240,008 235,430 26.41%
Div Payout % 31.38% 37.80% 26.23% 20.42% - 25.28% 40.65% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 7,722,133 19.04%
NOSH 6,009,415 6,008,811 6,009,879 5,721,919 2,471,590 2,400,085 2,354,308 16.89%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.63% 7.33% 7.28% 9.49% 10.49% 5.13% 3.29% -
ROE 13.93% 10.26% 11.45% 14.93% 34.31% 10.27% 7.50% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 621.32 538.18 532.62 569.11 1,076.83 841.12 748.86 -3.06%
EPS 50.98 37.04 38.12 48.98 48.14 39.60 24.60 12.90%
DPS 16.00 14.00 10.00 10.00 0.00 10.00 10.00 8.14%
NAPS 3.66 3.61 3.33 3.28 3.00 3.85 3.28 1.84%
Adjusted Per Share Value based on latest NOSH - 5,997,218
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 546.06 472.95 468.14 476.25 389.24 295.24 257.84 13.31%
EPS 44.81 32.55 33.51 40.99 37.20 13.88 8.47 31.98%
DPS 14.06 12.30 8.79 8.37 0.00 3.51 3.44 26.43%
NAPS 3.2167 3.1724 2.9269 2.7448 1.0844 1.3514 1.1294 19.04%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 8.80 8.97 5.20 11.90 7.20 6.15 6.00 -
P/RPS 1.42 1.67 0.98 2.09 0.67 0.73 0.80 10.03%
P/EPS 17.26 24.22 13.64 24.30 7.00 15.55 24.39 -5.59%
EY 5.79 4.13 7.33 4.12 14.29 6.43 4.10 5.91%
DY 1.82 1.56 1.92 0.84 0.00 1.63 1.67 1.44%
P/NAPS 2.40 2.48 1.56 3.63 2.40 1.60 1.83 4.62%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 -
Price 9.02 8.45 5.75 12.00 7.80 6.20 6.00 -
P/RPS 1.45 1.57 1.08 2.11 0.72 0.74 0.80 10.41%
P/EPS 17.69 22.81 15.08 24.50 7.58 15.67 24.39 -5.20%
EY 5.65 4.38 6.63 4.08 13.19 6.38 4.10 5.48%
DY 1.77 1.66 1.74 0.83 0.00 1.61 1.67 0.97%
P/NAPS 2.46 2.34 1.73 3.66 2.60 1.61 1.83 5.05%

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