[SIME] QoQ Cumulative 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- 38.87%
YoY- 24.99%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 10,159,870 7,013,992 3,664,029 12,053,093 8,837,689 5,762,471 2,864,661 132.74%
PBT 916,928 663,481 337,588 1,148,084 852,984 561,780 283,011 119.11%
Tax -348,209 -243,006 -123,463 -376,863 -297,642 -186,740 -99,455 130.74%
NP 568,719 420,475 214,125 771,221 555,342 375,040 183,556 112.67%
-
NP to SH 568,719 420,475 214,125 771,221 555,342 375,040 183,556 112.67%
-
Tax Rate 37.98% 36.63% 36.57% 32.83% 34.89% 33.24% 35.14% -
Total Cost 9,591,151 6,593,517 3,449,904 11,281,872 8,282,347 5,387,431 2,681,105 134.08%
-
Net Worth 7,388,685 7,294,428 7,447,826 7,177,930 6,924,348 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 116,540 116,153 - 522,664 - 116,472 - -
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 6,924,348 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 7.70% 5.76% 2.88% 10.74% 8.02% 5.51% 2.64% -
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 435.89 301.93 157.43 518.87 380.34 247.38 123.29 132.25%
EPS 24.40 18.10 9.20 33.20 23.90 16.10 7.90 112.23%
DPS 5.00 5.00 0.00 22.50 0.00 5.00 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 149.14 102.96 53.79 176.94 129.73 84.59 42.05 132.74%
EPS 8.35 6.17 3.14 11.32 8.15 5.51 2.69 112.93%
DPS 1.71 1.71 0.00 7.67 0.00 1.71 0.00 -
NAPS 1.0846 1.0708 1.0933 1.0537 1.0165 0.9985 1.0198 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 1.19 1.64 3.09 0.96 1.33 1.98 3.70 -53.09%
P/EPS 21.31 27.40 52.83 15.06 21.13 30.43 57.72 -48.56%
EY 4.69 3.65 1.89 6.64 4.73 3.29 1.73 94.54%
DY 0.96 1.01 0.00 4.50 0.00 1.02 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 1.16 1.71 3.15 1.01 1.39 2.01 3.55 -52.59%
P/EPS 20.70 28.45 53.91 15.81 22.18 30.93 55.44 -48.17%
EY 4.83 3.51 1.85 6.32 4.51 3.23 1.80 93.21%
DY 0.99 0.97 0.00 4.29 0.00 1.00 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