[SIME] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 62.54%
YoY- -2.85%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 22,996,008 22,452,907 18,668,870 16,169,103 16,004,939 16,281,894 13,307,435 9.53%
PBT 2,293,252 3,089,182 2,207,734 1,765,388 1,648,372 2,177,358 1,746,566 4.63%
Tax -518,273 -834,026 -596,892 -579,784 -482,589 -632,460 -351,159 6.69%
NP 1,774,979 2,255,156 1,610,842 1,185,604 1,165,783 1,544,898 1,395,407 4.08%
-
NP to SH 1,698,789 2,175,062 1,531,800 1,112,832 1,145,483 1,401,298 1,271,867 4.93%
-
Tax Rate 22.60% 27.00% 27.04% 32.84% 29.28% 29.05% 20.11% -
Total Cost 21,221,029 20,197,751 17,058,028 14,983,499 14,839,156 14,736,996 11,912,028 10.09%
-
Net Worth 25,899,470 24,821,792 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 23.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 420,641 601,011 480,753 420,616 300,493 286,095 - -
Div Payout % 24.76% 27.63% 31.38% 37.80% 26.23% 20.42% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 25,899,470 24,821,792 21,994,461 21,691,810 20,012,898 18,767,894 7,414,771 23.15%
NOSH 6,009,158 6,010,119 6,009,415 6,008,811 6,009,879 5,721,919 2,471,590 15.94%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.72% 10.04% 8.63% 7.33% 7.28% 9.49% 10.49% -
ROE 6.56% 8.76% 6.96% 5.13% 5.72% 7.47% 17.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 382.68 373.59 310.66 269.09 266.31 284.55 538.42 -5.52%
EPS 28.27 36.19 25.49 18.52 19.06 24.49 24.07 2.71%
DPS 7.00 10.00 8.00 7.00 5.00 5.00 0.00 -
NAPS 4.31 4.13 3.66 3.61 3.33 3.28 3.00 6.21%
Adjusted Per Share Value based on latest NOSH - 6,005,483
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 337.57 329.60 274.05 237.36 234.95 239.01 195.35 9.53%
EPS 24.94 31.93 22.49 16.34 16.82 20.57 18.67 4.93%
DPS 6.17 8.82 7.06 6.17 4.41 4.20 0.00 -
NAPS 3.8019 3.6437 3.2287 3.1843 2.9378 2.7551 1.0885 23.15%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 9.52 9.20 8.80 8.97 5.20 11.90 7.20 -
P/RPS 2.49 2.46 2.83 3.33 1.95 4.18 1.34 10.86%
P/EPS 33.68 25.42 34.52 48.43 27.28 48.59 13.99 15.75%
EY 2.97 3.93 2.90 2.06 3.67 2.06 7.15 -13.60%
DY 0.74 1.09 0.91 0.78 0.96 0.42 0.00 -
P/NAPS 2.21 2.23 2.40 2.48 1.56 3.63 2.40 -1.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 24/02/11 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 9.17 9.69 9.02 8.45 5.75 12.00 7.80 -
P/RPS 2.40 2.59 2.90 3.14 2.16 4.22 1.45 8.75%
P/EPS 32.44 26.78 35.39 45.63 30.17 49.00 15.16 13.50%
EY 3.08 3.73 2.83 2.19 3.31 2.04 6.60 -11.91%
DY 0.76 1.03 0.89 0.83 0.87 0.42 0.00 -
P/NAPS 2.13 2.35 2.46 2.34 1.73 3.66 2.60 -3.26%

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