[SIME] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 382.54%
YoY- 167.94%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 16,169,103 16,004,939 16,281,894 13,307,435 10,093,824 8,815,195 7,206,566 14.40%
PBT 1,765,388 1,648,372 2,177,358 1,746,566 719,421 577,254 682,583 17.14%
Tax -579,784 -482,589 -632,460 -351,159 -201,627 -287,674 -235,797 16.16%
NP 1,185,604 1,165,783 1,544,898 1,395,407 517,794 289,580 446,786 17.64%
-
NP to SH 1,112,832 1,145,483 1,401,298 1,271,867 474,686 289,580 446,786 16.41%
-
Tax Rate 32.84% 29.28% 29.05% 20.11% 28.03% 49.83% 34.54% -
Total Cost 14,983,499 14,839,156 14,736,996 11,912,028 9,576,030 8,525,615 6,759,780 14.17%
-
Net Worth 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 7,722,133 8,144,536 17.71%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 420,616 300,493 286,095 - 120,004 117,715 116,350 23.86%
Div Payout % 37.80% 26.23% 20.42% - 25.28% 40.65% 26.04% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 21,691,810 20,012,898 18,767,894 7,414,771 9,240,330 7,722,133 8,144,536 17.71%
NOSH 6,008,811 6,009,879 5,721,919 2,471,590 2,400,085 2,354,308 2,327,010 17.11%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.33% 7.28% 9.49% 10.49% 5.13% 3.29% 6.20% -
ROE 5.13% 5.72% 7.47% 17.15% 5.14% 3.75% 5.49% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 269.09 266.31 284.55 538.42 420.56 374.43 309.69 -2.31%
EPS 18.52 19.06 24.49 24.07 19.80 12.30 19.20 -0.59%
DPS 7.00 5.00 5.00 0.00 5.00 5.00 5.00 5.76%
NAPS 3.61 3.33 3.28 3.00 3.85 3.28 3.50 0.51%
Adjusted Per Share Value based on latest NOSH - 2,475,095
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 236.47 234.07 238.12 194.62 147.62 128.92 105.40 14.40%
EPS 16.28 16.75 20.49 18.60 6.94 4.24 6.53 16.42%
DPS 6.15 4.39 4.18 0.00 1.76 1.72 1.70 23.87%
NAPS 3.1724 2.9269 2.7448 1.0844 1.3514 1.1294 1.1911 17.71%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 8.97 5.20 11.90 7.20 6.15 6.00 5.20 -
P/RPS 3.33 1.95 4.18 1.34 1.46 1.60 1.68 12.06%
P/EPS 48.43 27.28 48.59 13.99 31.10 48.78 27.08 10.16%
EY 2.06 3.67 2.06 7.15 3.22 2.05 3.69 -9.25%
DY 0.78 0.96 0.42 0.00 0.81 0.83 0.96 -3.39%
P/NAPS 2.48 1.56 3.63 2.40 1.60 1.83 1.49 8.85%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 24/02/04 -
Price 8.45 5.75 12.00 7.80 6.20 6.00 5.80 -
P/RPS 3.14 2.16 4.22 1.45 1.47 1.60 1.87 9.01%
P/EPS 45.63 30.17 49.00 15.16 31.35 48.78 30.21 7.10%
EY 2.19 3.31 2.04 6.60 3.19 2.05 3.31 -6.64%
DY 0.83 0.87 0.42 0.00 0.81 0.83 0.86 -0.58%
P/NAPS 2.34 1.73 3.66 2.60 1.61 1.83 1.66 5.88%

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