[SIME] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -172.08%
YoY- -304.97%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 10,844,200 10,942,251 10,130,880 7,570,697 7,473,929 8,641,071 7,086,284 7.34%
PBT 934,740 1,187,576 1,196,865 -48,933 315,519 1,575,345 738,108 4.01%
Tax -219,097 -259,167 -339,783 -228,604 -149,839 -465,605 -203,727 1.21%
NP 715,643 928,409 857,082 -277,537 165,680 1,109,740 534,381 4.98%
-
NP to SH 691,246 876,006 820,120 -308,630 150,570 1,089,551 477,439 6.35%
-
Tax Rate 23.44% 21.82% 28.39% - 47.49% 29.56% 27.60% -
Total Cost 10,128,557 10,013,842 9,273,798 7,848,234 7,308,249 7,531,331 6,551,903 7.52%
-
Net Worth 26,207,240 24,934,327 22,470,687 20,955,617 19,976,019 20,072,258 7,538,094 23.05%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 26,207,240 24,934,327 22,470,687 20,955,617 19,976,019 20,072,258 7,538,094 23.05%
NOSH 6,010,834 6,008,271 6,008,205 6,004,474 5,998,804 6,009,658 2,512,698 15.63%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.60% 8.48% 8.46% -3.67% 2.22% 12.84% 7.54% -
ROE 2.64% 3.51% 3.65% -1.47% 0.75% 5.43% 6.33% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 180.41 182.12 168.62 126.08 124.59 143.79 282.02 -7.16%
EPS 11.50 14.58 13.65 -5.14 2.51 18.13 8.89 4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.36 4.15 3.74 3.49 3.33 3.34 3.00 6.42%
Adjusted Per Share Value based on latest NOSH - 6,004,474
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 159.19 160.63 148.72 111.14 109.71 126.85 104.02 7.34%
EPS 10.15 12.86 12.04 -4.53 2.21 15.99 7.01 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8471 3.6603 3.2986 3.0762 2.9324 2.9465 1.1066 23.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 9.27 9.74 9.23 8.71 5.70 9.35 8.10 -
P/RPS 5.14 5.35 5.47 6.91 4.57 6.50 2.87 10.18%
P/EPS 80.61 66.80 67.62 -169.46 227.09 51.57 42.63 11.19%
EY 1.24 1.50 1.48 -0.59 0.44 1.94 2.35 -10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.35 2.47 2.50 1.71 2.80 2.70 -3.87%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 27/05/11 27/05/10 25/05/09 28/05/08 31/05/07 -
Price 9.42 9.64 9.13 7.83 6.95 9.25 10.00 -
P/RPS 5.22 5.29 5.41 6.21 5.58 6.43 3.55 6.63%
P/EPS 81.91 66.12 66.89 -152.33 276.89 51.02 52.63 7.64%
EY 1.22 1.51 1.50 -0.66 0.36 1.96 1.90 -7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.32 2.44 2.24 2.09 2.77 3.33 -6.95%

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