[SIME] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -44.7%
YoY- -35.19%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 20,817,180 18,645,727 18,068,014 17,630,390 17,143,040 14,903,515 14,534,816 27.03%
PBT 1,596,776 1,364,799 1,275,962 1,154,508 1,566,660 1,343,599 1,311,318 14.01%
Tax -435,732 -431,406 -541,112 -575,348 -519,364 -424,898 -448,810 -1.95%
NP 1,161,044 933,393 734,850 579,160 1,047,296 918,701 862,508 21.89%
-
NP to SH 1,069,924 801,205 734,850 579,160 1,047,296 918,701 862,508 15.43%
-
Tax Rate 27.29% 31.61% 42.41% 49.83% 33.15% 31.62% 34.23% -
Total Cost 19,656,136 17,712,334 17,333,164 17,051,230 16,095,744 13,984,814 13,672,308 27.35%
-
Net Worth 8,194,055 7,964,500 7,687,547 7,722,133 8,302,886 8,277,635 8,260,530 -0.53%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 618,140 157,693 235,430 - 606,249 155,127 -
Div Payout % - 77.15% 21.46% 40.65% - 65.99% 17.99% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 8,194,055 7,964,500 7,687,547 7,722,133 8,302,886 8,277,635 8,260,530 -0.53%
NOSH 2,388,937 2,377,462 2,365,399 2,354,308 2,358,774 2,331,728 2,326,910 1.76%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.58% 5.01% 4.07% 3.29% 6.11% 6.16% 5.93% -
ROE 13.06% 10.06% 9.56% 7.50% 12.61% 11.10% 10.44% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 871.40 784.27 763.85 748.86 726.78 639.16 624.64 24.82%
EPS 44.80 33.70 31.07 24.60 44.40 39.40 37.07 13.44%
DPS 0.00 26.00 6.67 10.00 0.00 26.00 6.67 -
NAPS 3.43 3.35 3.25 3.28 3.52 3.55 3.55 -2.26%
Adjusted Per Share Value based on latest NOSH - 2,312,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 304.45 272.69 264.24 257.84 250.72 217.96 212.57 27.03%
EPS 15.65 11.72 10.75 8.47 15.32 13.44 12.61 15.47%
DPS 0.00 9.04 2.31 3.44 0.00 8.87 2.27 -
NAPS 1.1984 1.1648 1.1243 1.1294 1.2143 1.2106 1.2081 -0.53%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 6.20 5.80 5.95 6.00 5.75 5.55 6.00 -
P/RPS 0.71 0.74 0.78 0.80 0.79 0.87 0.96 -18.20%
P/EPS 13.84 17.21 19.15 24.39 12.95 14.09 16.19 -9.91%
EY 7.22 5.81 5.22 4.10 7.72 7.10 6.18 10.91%
DY 0.00 4.48 1.12 1.67 0.00 4.68 1.11 -
P/NAPS 1.81 1.73 1.83 1.83 1.63 1.56 1.69 4.67%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 31/05/05 28/02/05 30/11/04 24/08/04 26/05/04 -
Price 6.30 6.10 5.80 6.00 6.05 5.50 5.25 -
P/RPS 0.72 0.78 0.76 0.80 0.83 0.86 0.84 -9.75%
P/EPS 14.07 18.10 18.67 24.39 13.63 13.96 14.16 -0.42%
EY 7.11 5.52 5.36 4.10 7.34 7.16 7.06 0.47%
DY 0.00 4.26 1.15 1.67 0.00 4.73 1.27 -
P/NAPS 1.84 1.82 1.78 1.83 1.72 1.55 1.48 15.60%

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