[SIME] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -22.53%
YoY- 646.52%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 7,299,899 8,101,276 6,775,744 4,889,529 4,529,435 3,622,154 3,349,963 13.84%
PBT 395,502 1,159,470 1,115,305 320,227 185,589 314,305 325,893 3.27%
Tax -109,306 -315,654 -174,395 -92,694 -157,833 -120,010 -119,543 -1.47%
NP 286,196 843,816 940,910 227,533 27,756 194,295 206,350 5.59%
-
NP to SH 278,501 800,029 859,956 207,205 27,756 194,295 206,350 5.11%
-
Tax Rate 27.64% 27.22% 15.64% 28.95% 85.04% 38.18% 36.68% -
Total Cost 7,013,703 7,257,460 5,834,834 4,661,996 4,501,679 3,427,859 3,143,613 14.29%
-
Net Worth 20,030,416 19,670,877 7,425,285 9,296,227 7,586,639 8,095,625 7,280,214 18.35%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 300,757 299,860 - 120,730 115,649 115,651 115,926 17.20%
Div Payout % 107.99% 37.48% - 58.27% 416.67% 59.52% 56.18% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 20,030,416 19,670,877 7,425,285 9,296,227 7,586,639 8,095,625 7,280,214 18.35%
NOSH 6,015,140 5,997,218 2,475,095 2,414,604 2,312,999 2,313,035 2,318,539 17.20%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.92% 10.42% 13.89% 4.65% 0.61% 5.36% 6.16% -
ROE 1.39% 4.07% 11.58% 2.23% 0.37% 2.40% 2.83% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 121.36 135.08 273.76 202.50 195.83 156.60 144.49 -2.86%
EPS 4.63 13.34 16.23 8.60 1.20 8.40 8.90 -10.31%
DPS 5.00 5.00 0.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.33 3.28 3.00 3.85 3.28 3.50 3.14 0.98%
Adjusted Per Share Value based on latest NOSH - 2,414,604
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 107.16 118.92 99.47 71.78 66.49 53.17 49.18 13.84%
EPS 4.09 11.74 12.62 3.04 0.41 2.85 3.03 5.12%
DPS 4.42 4.40 0.00 1.77 1.70 1.70 1.70 17.24%
NAPS 2.9404 2.8876 1.09 1.3647 1.1137 1.1884 1.0687 18.35%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.20 11.90 7.20 6.15 6.00 5.20 4.96 -
P/RPS 4.28 8.81 2.63 3.04 3.06 3.32 3.43 3.75%
P/EPS 112.31 89.21 20.72 71.67 500.00 61.90 55.73 12.37%
EY 0.89 1.12 4.83 1.40 0.20 1.62 1.79 -10.98%
DY 0.96 0.42 0.00 0.81 0.83 0.96 1.01 -0.84%
P/NAPS 1.56 3.63 2.40 1.60 1.83 1.49 1.58 -0.21%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 24/02/04 27/02/03 -
Price 5.75 12.00 7.80 6.20 6.00 5.80 5.15 -
P/RPS 4.74 8.88 2.85 3.06 3.06 3.70 3.56 4.88%
P/EPS 124.19 89.96 22.45 72.25 500.00 69.05 57.87 13.55%
EY 0.81 1.11 4.45 1.38 0.20 1.45 1.73 -11.87%
DY 0.87 0.42 0.00 0.81 0.83 0.86 0.97 -1.79%
P/NAPS 1.73 3.66 2.60 1.61 1.83 1.66 1.64 0.89%

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