[SIME] YoY Cumulative 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- -76.5%
YoY- -1.46%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 7,736,401 8,705,040 8,180,618 5,011,761 5,204,295 4,285,760 3,584,452 13.66%
PBT 982,236 1,252,870 1,017,888 378,004 399,194 391,665 368,278 17.74%
Tax -261,428 -373,283 -316,806 -106,889 -108,933 -129,841 -115,787 14.52%
NP 720,808 879,587 701,082 271,115 290,261 261,824 252,491 19.08%
-
NP to SH 684,641 866,982 601,269 263,577 267,481 261,824 252,491 18.06%
-
Tax Rate 26.62% 29.79% 31.12% 28.28% 27.29% 33.15% 31.44% -
Total Cost 7,015,593 7,825,453 7,479,536 4,740,646 4,914,034 4,023,936 3,331,961 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 3.07% 3.86% 0.00% 2.89% 3.26% 3.15% 3.10% -
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 128.71 144.89 148.44 203.45 217.85 181.69 154.74 -3.02%
EPS 11.39 14.43 10.91 10.70 11.20 11.10 10.90 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 113.14 127.31 119.64 73.30 76.11 62.68 52.42 13.66%
EPS 10.01 12.68 8.79 3.85 3.91 3.83 3.69 18.07%
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 6.60 4.56 7.01 2.95 2.85 3.16 3.33 12.06%
P/EPS 74.63 45.74 95.33 56.07 55.37 51.80 47.25 7.90%
EY 1.34 2.19 1.05 1.78 1.81 1.93 2.12 -7.35%
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 6.98 4.04 0.00 3.02 2.89 3.33 3.43 12.55%
P/EPS 78.84 40.54 0.00 57.48 56.27 54.50 48.62 8.38%
EY 1.27 2.47 0.00 1.74 1.78 1.83 2.06 -7.73%
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