[SIME] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -33.94%
YoY- -18.26%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 44,905,814 37,337,740 32,338,206 32,009,878 32,563,788 26,614,870 20,187,648 14.24%
PBT 6,178,364 4,415,468 3,530,776 3,296,744 4,354,716 3,493,132 1,438,842 27.47%
Tax -1,668,052 -1,193,784 -1,159,568 -965,178 -1,264,920 -702,318 -403,254 26.68%
NP 4,510,312 3,221,684 2,371,208 2,331,566 3,089,796 2,790,814 1,035,588 27.77%
-
NP to SH 4,350,124 3,063,600 2,225,664 2,290,966 2,802,596 2,543,734 949,372 28.86%
-
Tax Rate 27.00% 27.04% 32.84% 29.28% 29.05% 20.11% 28.03% -
Total Cost 40,395,502 34,116,056 29,966,998 29,678,312 29,473,992 23,824,056 19,152,060 13.23%
-
Net Worth 24,821,792 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 17.89%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,202,023 961,506 841,233 600,987 572,191 - 240,008 30.78%
Div Payout % 27.63% 31.38% 37.80% 26.23% 20.42% - 25.28% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 24,821,792 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 17.89%
NOSH 6,010,119 6,009,415 6,008,811 6,009,879 5,721,919 2,471,590 2,400,085 16.52%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.04% 8.63% 7.33% 7.28% 9.49% 10.49% 5.13% -
ROE 17.53% 13.93% 10.26% 11.45% 14.93% 34.31% 10.27% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 747.17 621.32 538.18 532.62 569.11 1,076.83 841.12 -1.95%
EPS 72.38 50.98 37.04 38.12 48.98 48.14 39.60 10.56%
DPS 20.00 16.00 14.00 10.00 10.00 0.00 10.00 12.24%
NAPS 4.13 3.66 3.61 3.33 3.28 3.00 3.85 1.17%
Adjusted Per Share Value based on latest NOSH - 6,015,140
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 659.20 548.10 474.71 469.89 478.02 390.70 296.35 14.24%
EPS 63.86 44.97 32.67 33.63 41.14 37.34 13.94 28.85%
DPS 17.65 14.11 12.35 8.82 8.40 0.00 3.52 30.81%
NAPS 3.6437 3.2287 3.1843 2.9378 2.7551 1.0885 1.3564 17.89%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 9.20 8.80 8.97 5.20 11.90 7.20 6.15 -
P/RPS 1.23 1.42 1.67 0.98 2.09 0.67 0.73 9.08%
P/EPS 12.71 17.26 24.22 13.64 24.30 7.00 15.55 -3.30%
EY 7.87 5.79 4.13 7.33 4.12 14.29 6.43 3.42%
DY 2.17 1.82 1.56 1.92 0.84 0.00 1.63 4.88%
P/NAPS 2.23 2.40 2.48 1.56 3.63 2.40 1.60 5.68%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 28/02/07 28/02/06 -
Price 9.69 9.02 8.45 5.75 12.00 7.80 6.20 -
P/RPS 1.30 1.45 1.57 1.08 2.11 0.72 0.74 9.84%
P/EPS 13.39 17.69 22.81 15.08 24.50 7.58 15.67 -2.58%
EY 7.47 5.65 4.38 6.63 4.08 13.19 6.38 2.66%
DY 2.06 1.77 1.66 1.74 0.83 0.00 1.61 4.19%
P/NAPS 2.35 2.46 2.34 1.73 3.66 2.60 1.61 6.50%

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