[SIME] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -3.48%
YoY- 13.74%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 17,630,390 17,143,040 14,903,515 14,534,816 14,413,132 14,337,808 13,717,794 18.11%
PBT 1,154,508 1,566,660 1,343,599 1,311,318 1,365,166 1,473,112 1,284,128 -6.81%
Tax -575,348 -519,364 -424,898 -448,810 -471,594 -463,148 -474,415 13.65%
NP 579,160 1,047,296 918,701 862,508 893,572 1,009,964 809,713 -19.93%
-
NP to SH 579,160 1,047,296 918,701 862,508 893,572 1,009,964 809,713 -19.93%
-
Tax Rate 49.83% 33.15% 31.62% 34.23% 34.54% 31.44% 36.94% -
Total Cost 17,051,230 16,095,744 13,984,814 13,672,308 13,519,560 13,327,844 12,908,081 20.29%
-
Net Worth 7,722,133 8,302,886 8,277,635 8,260,530 8,144,536 8,153,838 7,934,257 -1.78%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 235,430 - 606,249 155,127 232,701 - 581,690 -45.13%
Div Payout % 40.65% - 65.99% 17.99% 26.04% - 71.84% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 7,722,133 8,302,886 8,277,635 8,260,530 8,144,536 8,153,838 7,934,257 -1.78%
NOSH 2,354,308 2,358,774 2,331,728 2,326,910 2,327,010 2,316,431 2,326,761 0.78%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.29% 6.11% 6.16% 5.93% 6.20% 7.04% 5.90% -
ROE 7.50% 12.61% 11.10% 10.44% 10.97% 12.39% 10.21% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 748.86 726.78 639.16 624.64 619.38 618.96 589.57 17.20%
EPS 24.60 44.40 39.40 37.07 38.40 43.60 34.80 -20.56%
DPS 10.00 0.00 26.00 6.67 10.00 0.00 25.00 -45.56%
NAPS 3.28 3.52 3.55 3.55 3.50 3.52 3.41 -2.54%
Adjusted Per Share Value based on latest NOSH - 2,326,685
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 258.81 251.65 218.78 213.37 211.58 210.47 201.37 18.12%
EPS 8.50 15.37 13.49 12.66 13.12 14.83 11.89 -19.96%
DPS 3.46 0.00 8.90 2.28 3.42 0.00 8.54 -45.09%
NAPS 1.1336 1.2188 1.2151 1.2126 1.1956 1.197 1.1647 -1.78%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.00 5.75 5.55 6.00 5.20 5.15 5.10 -
P/RPS 0.80 0.79 0.87 0.96 0.84 0.83 0.87 -5.41%
P/EPS 24.39 12.95 14.09 16.19 13.54 11.81 14.66 40.18%
EY 4.10 7.72 7.10 6.18 7.38 8.47 6.82 -28.65%
DY 1.67 0.00 4.68 1.11 1.92 0.00 4.90 -51.04%
P/NAPS 1.83 1.63 1.56 1.69 1.49 1.46 1.50 14.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 24/08/04 26/05/04 24/02/04 28/11/03 18/09/03 -
Price 6.00 6.05 5.50 5.25 5.80 5.30 5.15 -
P/RPS 0.80 0.83 0.86 0.84 0.94 0.86 0.87 -5.41%
P/EPS 24.39 13.63 13.96 14.16 15.10 12.16 14.80 39.30%
EY 4.10 7.34 7.16 7.06 6.62 8.23 6.76 -28.23%
DY 1.67 0.00 4.73 1.27 1.72 0.00 4.85 -50.71%
P/NAPS 1.83 1.72 1.55 1.48 1.66 1.51 1.51 13.60%

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