[SIME] YoY TTM 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- 58.41%
YoY- 79.48%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 31,178,072 33,767,757 31,204,707 21,855,831 19,924,356 16,512,144 13,910,408 14.38%
PBT 3,188,629 4,677,372 4,003,006 2,407,988 1,506,967 1,238,220 1,303,210 16.06%
Tax -828,006 -1,303,973 -1,170,394 -509,543 -426,706 -476,725 -467,226 9.99%
NP 2,360,623 3,373,399 2,832,612 1,898,445 1,080,261 761,495 835,984 18.86%
-
NP to SH 2,247,443 3,256,293 2,515,100 1,770,247 986,312 761,495 835,984 17.90%
-
Tax Rate 25.97% 27.88% 29.24% 21.16% 28.32% 38.50% 35.85% -
Total Cost 28,817,449 30,394,358 28,372,095 19,957,386 18,844,095 15,750,649 13,074,424 14.06%
-
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 1,340,104 2,945,571 299,860 616,001 620,864 612,016 579,024 14.99%
Div Payout % 59.63% 90.46% 11.92% 34.80% 62.95% 80.37% 69.26% -
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 7.57% 9.99% 9.08% 8.69% 5.42% 4.61% 6.01% -
ROE 10.37% 16.26% 12.79% 23.84% 10.61% 10.04% 10.33% -
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 519.16 561.38 520.32 883.03 825.16 713.88 601.39 -2.41%
EPS 37.42 54.13 41.94 71.52 40.85 32.92 36.14 0.58%
DPS 22.30 49.00 5.00 25.00 26.00 26.46 25.00 -1.88%
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 455.98 493.85 456.37 319.64 291.39 241.49 203.44 14.38%
EPS 32.87 47.62 36.78 25.89 14.42 11.14 12.23 17.89%
DPS 19.60 43.08 4.39 9.01 9.08 8.95 8.47 14.99%
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 1.73 0.93 2.29 0.82 0.75 0.84 0.86 12.34%
P/EPS 23.97 9.61 28.38 10.07 15.06 18.22 14.39 8.86%
EY 4.17 10.41 3.52 9.93 6.64 5.49 6.95 -8.15%
DY 2.49 9.42 0.42 3.47 4.23 4.41 4.81 -10.38%
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 - 28/02/07 28/02/06 28/02/05 24/02/04 -
Price 8.45 5.75 0.00 7.80 6.20 6.00 5.80 -
P/RPS 1.63 1.02 0.00 0.88 0.75 0.84 0.96 9.21%
P/EPS 22.58 10.62 0.00 10.91 15.18 18.22 16.05 5.84%
EY 4.43 9.41 0.00 9.17 6.59 5.49 6.23 -5.51%
DY 2.64 8.52 0.00 3.21 4.19 4.41 4.31 -7.83%
P/NAPS 2.34 1.73 0.00 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