[SIME] YoY 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- -37.46%
YoY- 53.75%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,254,132 11,389,297 9,993,651 8,432,702 7,299,899 8,101,276 6,775,744 8.81%
PBT 1,010,082 1,623,523 1,248,015 783,152 395,502 1,159,470 1,115,305 -1.63%
Tax -273,555 -462,617 -325,073 -318,356 -109,306 -315,654 -174,395 7.78%
NP 736,527 1,160,906 922,942 464,796 286,196 843,816 940,910 -3.99%
-
NP to SH 708,539 1,101,380 877,058 428,191 278,501 800,029 859,956 -3.17%
-
Tax Rate 27.08% 28.49% 26.05% 40.65% 27.64% 27.22% 15.64% -
Total Cost 10,517,605 10,228,391 9,070,709 7,967,906 7,013,703 7,257,460 5,834,834 10.30%
-
Net Worth 25,901,637 24,829,146 21,986,522 21,679,795 20,030,416 19,670,877 7,425,285 23.12%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 420,676 601,189 480,579 420,383 300,757 299,860 - -
Div Payout % 59.37% 54.59% 54.79% 98.18% 107.99% 37.48% - -
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 25,901,637 24,829,146 21,986,522 21,679,795 20,030,416 19,670,877 7,425,285 23.12%
NOSH 6,009,660 6,011,899 6,007,246 6,005,483 6,015,140 5,997,218 2,475,095 15.91%
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 6.54% 10.19% 9.24% 5.51% 3.92% 10.42% 13.89% -
ROE 2.74% 4.44% 3.99% 1.98% 1.39% 4.07% 11.58% -
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 187.27 189.45 166.36 140.42 121.36 135.08 273.76 -6.12%
EPS 11.79 18.32 14.60 7.13 4.63 13.34 16.23 -5.18%
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 165.21 167.19 146.70 123.79 107.16 118.92 99.47 8.81%
EPS 10.40 16.17 12.87 6.29 4.09 11.74 12.62 -3.17%
DPS 6.18 8.83 7.05 6.17 4.42 4.40 0.00 -
NAPS 3.8023 3.6448 3.2275 3.1825 2.9404 2.8876 1.09 23.12%
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 5.08 4.86 5.29 6.39 4.28 8.81 2.63 11.58%
P/EPS 80.75 50.22 60.27 125.81 112.31 89.21 20.72 25.42%
EY 1.24 1.99 1.66 0.79 0.89 1.12 4.83 -20.26%
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 4.90 5.11 5.42 6.02 4.74 8.88 2.85 9.44%
P/EPS 77.78 52.89 61.78 118.51 124.19 89.96 22.45 22.98%
EY 1.29 1.89 1.62 0.84 0.81 1.11 4.45 -18.63%
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