[SIME] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 4.15%
YoY- 24.99%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 13,546,493 14,027,984 14,656,116 12,053,093 11,783,585 11,524,942 11,458,644 11.81%
PBT 1,222,570 1,326,962 1,350,352 1,148,084 1,137,312 1,123,560 1,132,044 5.26%
Tax -464,278 -486,012 -493,852 -376,863 -396,856 -373,480 -397,820 10.85%
NP 758,292 840,950 856,500 771,221 740,456 750,080 734,224 2.17%
-
NP to SH 758,292 840,950 856,500 771,221 740,456 750,080 734,224 2.17%
-
Tax Rate 37.98% 36.63% 36.57% 32.83% 34.89% 33.24% 35.14% -
Total Cost 12,788,201 13,187,034 13,799,616 11,281,872 11,043,129 10,774,862 10,724,420 12.46%
-
Net Worth 7,388,685 7,294,428 7,447,826 7,177,930 6,924,347 6,801,967 6,947,246 4.19%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 155,387 232,306 - 522,664 - 232,944 - -
Div Payout % 20.49% 27.62% - 67.77% - 31.06% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 7,388,685 7,294,428 7,447,826 7,177,930 6,924,347 6,801,967 6,947,246 4.19%
NOSH 2,330,815 2,323,066 2,327,445 2,322,954 2,323,606 2,329,440 2,323,493 0.21%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.60% 5.99% 5.84% 6.40% 6.28% 6.51% 6.41% -
ROE 10.26% 11.53% 11.50% 10.74% 10.69% 11.03% 10.57% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 581.19 603.86 629.71 518.87 507.12 494.75 493.16 11.58%
EPS 32.53 36.20 36.80 33.20 31.87 32.20 31.60 1.95%
DPS 6.67 10.00 0.00 22.50 0.00 10.00 0.00 -
NAPS 3.17 3.14 3.20 3.09 2.98 2.92 2.99 3.97%
Adjusted Per Share Value based on latest NOSH - 2,321,279
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 198.12 205.16 214.35 176.28 172.33 168.55 167.58 11.81%
EPS 11.09 12.30 12.53 11.28 10.83 10.97 10.74 2.16%
DPS 2.27 3.40 0.00 7.64 0.00 3.41 0.00 -
NAPS 1.0806 1.0668 1.0892 1.0498 1.0127 0.9948 1.016 4.19%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 5.20 4.96 4.86 5.00 5.05 4.90 4.56 -
P/RPS 0.89 0.82 0.77 0.96 1.00 0.99 0.92 -2.18%
P/EPS 15.98 13.70 13.21 15.06 15.85 15.22 14.43 7.04%
EY 6.26 7.30 7.57 6.64 6.31 6.57 6.93 -6.55%
DY 1.28 2.02 0.00 4.50 0.00 2.04 0.00 -
P/NAPS 1.64 1.58 1.52 1.62 1.69 1.68 1.53 4.74%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 26/11/02 27/08/02 28/05/02 26/02/02 28/11/01 -
Price 5.05 5.15 4.96 5.25 5.30 4.98 4.38 -
P/RPS 0.87 0.85 0.79 1.01 1.05 1.01 0.89 -1.50%
P/EPS 15.52 14.23 13.48 15.81 16.63 15.47 13.86 7.84%
EY 6.44 7.03 7.42 6.32 6.01 6.47 7.21 -7.25%
DY 1.32 1.94 0.00 4.29 0.00 2.01 0.00 -
P/NAPS 1.59 1.64 1.55 1.70 1.78 1.71 1.46 5.85%

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