[SIME] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -45.94%
YoY- -86.18%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 10,942,251 10,130,880 7,570,697 7,473,929 8,641,071 7,086,284 4,658,963 15.27%
PBT 1,187,576 1,196,865 -48,933 315,519 1,575,345 738,108 348,301 22.66%
Tax -259,167 -339,783 -228,604 -149,839 -465,605 -203,727 -93,783 18.44%
NP 928,409 857,082 -277,537 165,680 1,109,740 534,381 254,518 24.04%
-
NP to SH 876,006 820,120 -308,630 150,570 1,089,551 477,439 244,764 23.65%
-
Tax Rate 21.82% 28.39% - 47.49% 29.56% 27.60% 26.93% -
Total Cost 10,013,842 9,273,798 7,848,234 7,308,249 7,531,331 6,551,903 4,404,445 14.65%
-
Net Worth 24,934,327 22,470,687 20,955,617 19,976,019 20,072,258 7,538,094 8,369,323 19.93%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 24,934,327 22,470,687 20,955,617 19,976,019 20,072,258 7,538,094 8,369,323 19.93%
NOSH 6,008,271 6,008,205 6,004,474 5,998,804 6,009,658 2,512,698 2,461,565 16.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.48% 8.46% -3.67% 2.22% 12.84% 7.54% 5.46% -
ROE 3.51% 3.65% -1.47% 0.75% 5.43% 6.33% 2.92% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 182.12 168.62 126.08 124.59 143.79 282.02 189.27 -0.63%
EPS 14.58 13.65 -5.14 2.51 18.13 8.89 10.00 6.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 3.74 3.49 3.33 3.34 3.00 3.40 3.37%
Adjusted Per Share Value based on latest NOSH - 5,998,804
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 160.63 148.72 111.14 109.71 126.85 104.02 68.39 15.27%
EPS 12.86 12.04 -4.53 2.21 15.99 7.01 3.59 23.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6603 3.2986 3.0762 2.9324 2.9465 1.1066 1.2286 19.93%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.74 9.23 8.71 5.70 9.35 8.10 6.10 -
P/RPS 5.35 5.47 6.91 4.57 6.50 2.87 3.22 8.82%
P/EPS 66.80 67.62 -169.46 227.09 51.57 42.63 61.35 1.42%
EY 1.50 1.48 -0.59 0.44 1.94 2.35 1.63 -1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.47 2.50 1.71 2.80 2.70 1.79 4.63%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 27/05/10 25/05/09 28/05/08 31/05/07 30/05/06 -
Price 9.64 9.13 7.83 6.95 9.25 10.00 5.75 -
P/RPS 5.29 5.41 6.21 5.58 6.43 3.55 3.04 9.66%
P/EPS 66.12 66.89 -152.33 276.89 51.02 52.63 57.83 2.25%
EY 1.51 1.50 -0.66 0.36 1.96 1.90 1.73 -2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.44 2.24 2.09 2.77 3.33 1.69 5.41%

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