[SIME] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -2.33%
YoY- 42.08%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 35,367,426 31,178,072 33,767,757 31,204,707 21,855,831 19,924,356 16,512,144 13.52%
PBT 2,733,104 3,188,629 4,677,372 4,003,006 2,407,988 1,506,967 1,238,220 14.09%
Tax -1,453,057 -828,006 -1,303,973 -1,170,394 -509,543 -426,706 -476,725 20.40%
NP 1,280,047 2,360,623 3,373,399 2,832,612 1,898,445 1,080,261 761,495 9.03%
-
NP to SH 1,145,817 2,247,443 3,256,293 2,515,100 1,770,247 986,312 761,495 7.04%
-
Tax Rate 53.17% 25.97% 27.88% 29.24% 21.16% 28.32% 38.50% -
Total Cost 34,087,379 28,817,449 30,394,358 28,372,095 19,957,386 18,844,095 15,750,649 13.72%
-
Net Worth 21,986,522 21,679,795 20,030,416 19,670,877 7,425,285 9,296,227 7,586,639 19.39%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 660,470 1,340,104 2,945,571 299,860 616,001 620,864 612,016 1.27%
Div Payout % 57.64% 59.63% 90.46% 11.92% 34.80% 62.95% 80.37% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 21,986,522 21,679,795 20,030,416 19,670,877 7,425,285 9,296,227 7,586,639 19.39%
NOSH 6,007,246 6,005,483 6,015,140 5,997,218 2,475,095 2,414,604 2,312,999 17.23%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.62% 7.57% 9.99% 9.08% 8.69% 5.42% 4.61% -
ROE 5.21% 10.37% 16.26% 12.79% 23.84% 10.61% 10.04% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 588.75 519.16 561.38 520.32 883.03 825.16 713.88 -3.15%
EPS 19.07 37.42 54.13 41.94 71.52 40.85 32.92 -8.69%
DPS 11.00 22.30 49.00 5.00 25.00 26.00 26.46 -13.60%
NAPS 3.66 3.61 3.33 3.28 3.00 3.85 3.28 1.84%
Adjusted Per Share Value based on latest NOSH - 5,997,218
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 519.18 457.68 495.70 458.07 320.84 292.48 242.39 13.52%
EPS 16.82 32.99 47.80 36.92 25.99 14.48 11.18 7.04%
DPS 9.70 19.67 43.24 4.40 9.04 9.11 8.98 1.29%
NAPS 3.2275 3.1825 2.9404 2.8876 1.09 1.3647 1.1137 19.39%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 8.80 8.97 5.20 11.90 7.20 6.15 6.00 -
P/RPS 1.49 1.73 0.93 2.29 0.82 0.75 0.84 10.01%
P/EPS 46.14 23.97 9.61 28.38 10.07 15.06 18.22 16.74%
EY 2.17 4.17 10.41 3.52 9.93 6.64 5.49 -14.32%
DY 1.25 2.49 9.42 0.42 3.47 4.23 4.41 -18.94%
P/NAPS 2.40 2.48 1.56 3.63 2.40 1.60 1.83 4.62%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 - 28/02/07 28/02/06 28/02/05 -
Price 9.02 8.45 5.75 0.00 7.80 6.20 6.00 -
P/RPS 1.53 1.63 1.02 0.00 0.88 0.75 0.84 10.50%
P/EPS 47.29 22.58 10.62 0.00 10.91 15.18 18.22 17.22%
EY 2.11 4.43 9.41 0.00 9.17 6.59 5.49 -14.72%
DY 1.22 2.64 8.52 0.00 3.21 4.19 4.41 -19.27%
P/NAPS 2.46 2.34 1.73 0.00 2.60 1.61 1.83 5.05%

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