[SIME] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 14.0%
YoY- 3.7%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 18,645,727 18,068,014 17,630,390 17,143,040 14,903,515 14,534,816 14,413,132 18.74%
PBT 1,364,799 1,275,962 1,154,508 1,566,660 1,343,599 1,311,318 1,365,166 -0.01%
Tax -431,406 -541,112 -575,348 -519,364 -424,898 -448,810 -471,594 -5.77%
NP 933,393 734,850 579,160 1,047,296 918,701 862,508 893,572 2.95%
-
NP to SH 801,205 734,850 579,160 1,047,296 918,701 862,508 893,572 -7.02%
-
Tax Rate 31.61% 42.41% 49.83% 33.15% 31.62% 34.23% 34.54% -
Total Cost 17,712,334 17,333,164 17,051,230 16,095,744 13,984,814 13,672,308 13,519,560 19.75%
-
Net Worth 7,964,500 7,687,547 7,722,133 8,302,886 8,277,635 8,260,530 8,144,536 -1.48%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 618,140 157,693 235,430 - 606,249 155,127 232,701 91.91%
Div Payout % 77.15% 21.46% 40.65% - 65.99% 17.99% 26.04% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 7,964,500 7,687,547 7,722,133 8,302,886 8,277,635 8,260,530 8,144,536 -1.48%
NOSH 2,377,462 2,365,399 2,354,308 2,358,774 2,331,728 2,326,910 2,327,010 1.44%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.01% 4.07% 3.29% 6.11% 6.16% 5.93% 6.20% -
ROE 10.06% 9.56% 7.50% 12.61% 11.10% 10.44% 10.97% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 784.27 763.85 748.86 726.78 639.16 624.64 619.38 17.05%
EPS 33.70 31.07 24.60 44.40 39.40 37.07 38.40 -8.34%
DPS 26.00 6.67 10.00 0.00 26.00 6.67 10.00 89.19%
NAPS 3.35 3.25 3.28 3.52 3.55 3.55 3.50 -2.88%
Adjusted Per Share Value based on latest NOSH - 2,358,774
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 272.69 264.24 257.84 250.72 217.96 212.57 210.79 18.74%
EPS 11.72 10.75 8.47 15.32 13.44 12.61 13.07 -7.01%
DPS 9.04 2.31 3.44 0.00 8.87 2.27 3.40 92.03%
NAPS 1.1648 1.1243 1.1294 1.2143 1.2106 1.2081 1.1911 -1.47%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.80 5.95 6.00 5.75 5.55 6.00 5.20 -
P/RPS 0.74 0.78 0.80 0.79 0.87 0.96 0.84 -8.11%
P/EPS 17.21 19.15 24.39 12.95 14.09 16.19 13.54 17.35%
EY 5.81 5.22 4.10 7.72 7.10 6.18 7.38 -14.75%
DY 4.48 1.12 1.67 0.00 4.68 1.11 1.92 76.01%
P/NAPS 1.73 1.83 1.83 1.63 1.56 1.69 1.49 10.47%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 28/02/05 30/11/04 24/08/04 26/05/04 24/02/04 -
Price 6.10 5.80 6.00 6.05 5.50 5.25 5.80 -
P/RPS 0.78 0.76 0.80 0.83 0.86 0.84 0.94 -11.70%
P/EPS 18.10 18.67 24.39 13.63 13.96 14.16 15.10 12.85%
EY 5.52 5.36 4.10 7.34 7.16 7.06 6.62 -11.41%
DY 4.26 1.15 1.67 0.00 4.73 1.27 1.72 83.15%
P/NAPS 1.82 1.78 1.83 1.72 1.55 1.48 1.66 6.33%

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