[SIME] YoY 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- 226.26%
YoY- 315.03%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 8,432,702 7,299,899 8,101,276 6,775,744 4,889,529 4,529,435 3,622,154 15.10%
PBT 783,152 395,502 1,159,470 1,115,305 320,227 185,589 314,305 16.41%
Tax -318,356 -109,306 -315,654 -174,395 -92,694 -157,833 -120,010 17.63%
NP 464,796 286,196 843,816 940,910 227,533 27,756 194,295 15.63%
-
NP to SH 428,191 278,501 800,029 859,956 207,205 27,756 194,295 14.06%
-
Tax Rate 40.65% 27.64% 27.22% 15.64% 28.95% 85.04% 38.18% -
Total Cost 7,967,906 7,013,703 7,257,460 5,834,834 4,661,996 4,501,679 3,427,859 15.07%
-
Net Worth 21,679,795 20,030,416 19,670,877 7,425,285 9,296,227 7,586,639 8,095,625 17.82%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 420,383 300,757 299,860 - 120,730 115,649 115,651 23.97%
Div Payout % 98.18% 107.99% 37.48% - 58.27% 416.67% 59.52% -
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 21,679,795 20,030,416 19,670,877 7,425,285 9,296,227 7,586,639 8,095,625 17.82%
NOSH 6,005,483 6,015,140 5,997,218 2,475,095 2,414,604 2,312,999 2,313,035 17.21%
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 5.51% 3.92% 10.42% 13.89% 4.65% 0.61% 5.36% -
ROE 1.98% 1.39% 4.07% 11.58% 2.23% 0.37% 2.40% -
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 140.42 121.36 135.08 273.76 202.50 195.83 156.60 -1.79%
EPS 7.13 4.63 13.34 16.23 8.60 1.20 8.40 -2.69%
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 123.33 106.76 118.48 99.10 71.51 66.24 52.97 15.11%
EPS 6.26 4.07 11.70 12.58 3.03 0.41 2.84 14.06%
DPS 6.15 4.40 4.39 0.00 1.77 1.69 1.69 23.99%
NAPS 3.1707 2.9294 2.8769 1.0859 1.3596 1.1095 1.184 17.82%
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 6.39 4.28 8.81 2.63 3.04 3.06 3.32 11.51%
P/EPS 125.81 112.31 89.21 20.72 71.67 500.00 61.90 12.53%
EY 0.79 0.89 1.12 4.83 1.40 0.20 1.62 -11.27%
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 6.02 4.74 8.88 2.85 3.06 3.06 3.70 8.44%
P/EPS 118.51 124.19 89.96 22.45 72.25 500.00 69.05 9.41%
EY 0.84 0.81 1.11 4.45 1.38 0.20 1.45 -8.68%
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