[SIME] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 42.37%
YoY- 4.99%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 10,901,112 7,206,566 3,584,452 13,717,794 10,159,870 7,013,992 3,664,029 106.72%
PBT 983,489 682,583 368,278 1,284,128 916,928 663,481 337,588 103.84%
Tax -336,608 -235,797 -115,787 -474,415 -348,209 -243,006 -123,463 95.04%
NP 646,881 446,786 252,491 809,713 568,719 420,475 214,125 108.83%
-
NP to SH 646,881 446,786 252,491 809,713 568,719 420,475 214,125 108.83%
-
Tax Rate 34.23% 34.54% 31.44% 36.94% 37.98% 36.63% 36.57% -
Total Cost 10,254,231 6,759,780 3,331,961 12,908,081 9,591,151 6,593,517 3,449,904 106.59%
-
Net Worth 8,260,530 8,144,536 8,153,838 7,934,257 7,388,685 7,294,428 7,447,826 7.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 116,345 116,350 - 581,690 116,540 116,153 - -
Div Payout % 17.99% 26.04% - 71.84% 20.49% 27.62% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 8,260,530 8,144,536 8,153,838 7,934,257 7,388,685 7,294,428 7,447,826 7.14%
NOSH 2,326,910 2,327,010 2,316,431 2,326,761 2,330,815 2,323,066 2,327,445 -0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.93% 6.20% 7.04% 5.90% 5.60% 5.99% 5.84% -
ROE 7.83% 5.49% 3.10% 10.21% 7.70% 5.76% 2.88% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 468.48 309.69 154.74 589.57 435.89 301.93 157.43 106.75%
EPS 27.80 19.20 10.90 34.80 24.40 18.10 9.20 108.87%
DPS 5.00 5.00 0.00 25.00 5.00 5.00 0.00 -
NAPS 3.55 3.50 3.52 3.41 3.17 3.14 3.20 7.15%
Adjusted Per Share Value based on latest NOSH - 2,316,865
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 160.02 105.79 52.62 201.37 149.14 102.96 53.79 106.70%
EPS 9.50 6.56 3.71 11.89 8.35 6.17 3.14 109.04%
DPS 1.71 1.71 0.00 8.54 1.71 1.71 0.00 -
NAPS 1.2126 1.1956 1.197 1.1647 1.0846 1.0708 1.0933 7.14%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.00 5.20 5.15 5.10 5.20 4.96 4.86 -
P/RPS 1.28 1.68 3.33 0.87 1.19 1.64 3.09 -44.40%
P/EPS 21.58 27.08 47.25 14.66 21.31 27.40 52.83 -44.91%
EY 4.63 3.69 2.12 6.82 4.69 3.65 1.89 81.62%
DY 0.83 0.96 0.00 4.90 0.96 1.01 0.00 -
P/NAPS 1.69 1.49 1.46 1.50 1.64 1.58 1.52 7.31%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 24/02/04 28/11/03 18/09/03 29/05/03 27/02/03 26/11/02 -
Price 5.25 5.80 5.30 5.15 5.05 5.15 4.96 -
P/RPS 1.12 1.87 3.43 0.87 1.16 1.71 3.15 -49.77%
P/EPS 18.88 30.21 48.62 14.80 20.70 28.45 53.91 -50.28%
EY 5.30 3.31 2.06 6.76 4.83 3.51 1.85 101.58%
DY 0.95 0.86 0.00 4.85 0.99 0.97 0.00 -
P/NAPS 1.48 1.66 1.51 1.51 1.59 1.64 1.55 -3.03%

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