[SIME] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 24.73%
YoY- 17.92%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 14,903,515 14,534,816 14,413,132 14,337,808 13,717,794 13,546,493 14,027,984 4.12%
PBT 1,343,599 1,311,318 1,365,166 1,473,112 1,284,128 1,222,570 1,326,962 0.83%
Tax -424,898 -448,810 -471,594 -463,148 -474,415 -464,278 -486,012 -8.57%
NP 918,701 862,508 893,572 1,009,964 809,713 758,292 840,950 6.07%
-
NP to SH 918,701 862,508 893,572 1,009,964 809,713 758,292 840,950 6.07%
-
Tax Rate 31.62% 34.23% 34.54% 31.44% 36.94% 37.98% 36.63% -
Total Cost 13,984,814 13,672,308 13,519,560 13,327,844 12,908,081 12,788,201 13,187,034 3.99%
-
Net Worth 8,277,635 8,260,530 8,144,536 8,153,838 7,934,257 7,388,685 7,294,428 8.80%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 606,249 155,127 232,701 - 581,690 155,387 232,306 89.66%
Div Payout % 65.99% 17.99% 26.04% - 71.84% 20.49% 27.62% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 8,277,635 8,260,530 8,144,536 8,153,838 7,934,257 7,388,685 7,294,428 8.80%
NOSH 2,331,728 2,326,910 2,327,010 2,316,431 2,326,761 2,330,815 2,323,066 0.24%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.16% 5.93% 6.20% 7.04% 5.90% 5.60% 5.99% -
ROE 11.10% 10.44% 10.97% 12.39% 10.21% 10.26% 11.53% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 639.16 624.64 619.38 618.96 589.57 581.19 603.86 3.86%
EPS 39.40 37.07 38.40 43.60 34.80 32.53 36.20 5.81%
DPS 26.00 6.67 10.00 0.00 25.00 6.67 10.00 89.19%
NAPS 3.55 3.55 3.50 3.52 3.41 3.17 3.14 8.53%
Adjusted Per Share Value based on latest NOSH - 2,316,431
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 218.78 213.37 211.58 210.47 201.37 198.86 205.93 4.12%
EPS 13.49 12.66 13.12 14.83 11.89 11.13 12.34 6.12%
DPS 8.90 2.28 3.42 0.00 8.54 2.28 3.41 89.67%
NAPS 1.2151 1.2126 1.1956 1.197 1.1647 1.0846 1.0708 8.80%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 5.55 6.00 5.20 5.15 5.10 5.20 4.96 -
P/RPS 0.87 0.96 0.84 0.83 0.87 0.89 0.82 4.02%
P/EPS 14.09 16.19 13.54 11.81 14.66 15.98 13.70 1.89%
EY 7.10 6.18 7.38 8.47 6.82 6.26 7.30 -1.83%
DY 4.68 1.11 1.92 0.00 4.90 1.28 2.02 75.18%
P/NAPS 1.56 1.69 1.49 1.46 1.50 1.64 1.58 -0.84%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 24/02/04 28/11/03 18/09/03 29/05/03 27/02/03 -
Price 5.50 5.25 5.80 5.30 5.15 5.05 5.15 -
P/RPS 0.86 0.84 0.94 0.86 0.87 0.87 0.85 0.78%
P/EPS 13.96 14.16 15.10 12.16 14.80 15.52 14.23 -1.27%
EY 7.16 7.06 6.62 8.23 6.76 6.44 7.03 1.23%
DY 4.73 1.27 1.72 0.00 4.85 1.32 1.94 81.24%
P/NAPS 1.55 1.48 1.66 1.51 1.51 1.59 1.64 -3.69%

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