[SIME] YoY TTM 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- 22.24%
YoY- 29.52%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 33,767,757 31,204,707 21,855,831 19,924,356 16,512,144 13,910,408 13,319,180 16.75%
PBT 4,677,372 4,003,006 2,407,988 1,506,967 1,238,220 1,303,210 1,249,785 24.57%
Tax -1,303,973 -1,170,394 -509,543 -426,706 -476,725 -467,226 -460,705 18.91%
NP 3,373,399 2,832,612 1,898,445 1,080,261 761,495 835,984 789,080 27.36%
-
NP to SH 3,256,293 2,515,100 1,770,247 986,312 761,495 835,984 789,080 26.62%
-
Tax Rate 27.88% 29.24% 21.16% 28.32% 38.50% 35.85% 36.86% -
Total Cost 30,394,358 28,372,095 19,957,386 18,844,095 15,750,649 13,074,424 12,530,100 15.89%
-
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 2,945,571 299,860 616,001 620,864 612,016 579,024 522,150 33.38%
Div Payout % 90.46% 11.92% 34.80% 62.95% 80.37% 69.26% 66.17% -
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 9.99% 9.08% 8.69% 5.42% 4.61% 6.01% 5.92% -
ROE 16.26% 12.79% 23.84% 10.61% 10.04% 10.33% 10.84% -
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 561.38 520.32 883.03 825.16 713.88 601.39 574.46 -0.38%
EPS 54.13 41.94 71.52 40.85 32.92 36.14 34.03 8.03%
DPS 49.00 5.00 25.00 26.00 26.46 25.00 22.50 13.83%
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 495.70 458.07 320.84 292.48 242.39 204.20 195.52 16.75%
EPS 47.80 36.92 25.99 14.48 11.18 12.27 11.58 26.62%
DPS 43.24 4.40 9.04 9.11 8.98 8.50 7.66 33.40%
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 0.93 2.29 0.82 0.75 0.84 0.86 0.86 1.31%
P/EPS 9.61 28.38 10.07 15.06 18.22 14.39 14.57 -6.69%
EY 10.41 3.52 9.93 6.64 5.49 6.95 6.86 7.19%
DY 9.42 0.42 3.47 4.23 4.41 4.81 4.54 12.92%
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 - 28/02/07 28/02/06 28/02/05 24/02/04 27/02/03 -
Price 5.75 0.00 7.80 6.20 6.00 5.80 5.15 -
P/RPS 1.02 0.00 0.88 0.75 0.84 0.96 0.90 2.10%
P/EPS 10.62 0.00 10.91 15.18 18.22 16.05 15.13 -5.72%
EY 9.41 0.00 9.17 6.59 5.49 6.23 6.61 6.05%
DY 8.52 0.00 3.21 4.19 4.41 4.31 4.37 11.75%
P/NAPS 1.73 0.00 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