[SIME] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 45.37%
YoY- -12.79%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 14,752,787 10,093,824 5,204,295 18,645,727 13,551,011 8,815,195 4,285,760 128.15%
PBT 1,067,722 719,421 399,194 1,364,799 956,972 577,254 391,665 95.26%
Tax -345,410 -201,627 -108,933 -431,406 -405,834 -287,674 -129,841 92.10%
NP 722,312 517,794 290,261 933,393 551,138 289,580 261,824 96.82%
-
NP to SH 719,450 474,686 267,481 801,205 551,138 289,580 261,824 96.30%
-
Tax Rate 32.35% 28.03% 27.29% 31.61% 42.41% 49.83% 33.15% -
Total Cost 14,030,475 9,576,030 4,914,034 17,712,334 12,999,873 8,525,615 4,023,936 130.11%
-
Net Worth 8,229,969 9,240,330 8,194,055 7,964,500 7,687,547 7,722,133 8,302,886 -0.58%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 121,028 120,004 - 618,140 118,269 117,715 - -
Div Payout % 16.82% 25.28% - 77.15% 21.46% 40.65% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 8,229,969 9,240,330 8,194,055 7,964,500 7,687,547 7,722,133 8,302,886 -0.58%
NOSH 2,420,579 2,400,085 2,388,937 2,377,462 2,365,399 2,354,308 2,358,774 1.74%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.90% 5.13% 5.58% 5.01% 4.07% 3.29% 6.11% -
ROE 8.74% 5.14% 3.26% 10.06% 7.17% 3.75% 3.15% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 609.47 420.56 217.85 784.27 572.88 374.43 181.69 124.25%
EPS 29.70 19.80 11.20 33.70 23.30 12.30 11.10 92.84%
DPS 5.00 5.00 0.00 26.00 5.00 5.00 0.00 -
NAPS 3.40 3.85 3.43 3.35 3.25 3.28 3.52 -2.28%
Adjusted Per Share Value based on latest NOSH - 2,381,590
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 215.76 147.62 76.11 272.69 198.18 128.92 62.68 128.15%
EPS 10.52 6.94 3.91 11.72 8.06 4.24 3.83 96.25%
DPS 1.77 1.76 0.00 9.04 1.73 1.72 0.00 -
NAPS 1.2036 1.3514 1.1984 1.1648 1.1243 1.1294 1.2143 -0.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 6.10 6.15 6.20 5.80 5.95 6.00 5.75 -
P/RPS 1.00 1.46 2.85 0.74 1.04 1.60 3.16 -53.59%
P/EPS 20.52 31.10 55.37 17.21 25.54 48.78 51.80 -46.09%
EY 4.87 3.22 1.81 5.81 3.92 2.05 1.93 85.44%
DY 0.82 0.81 0.00 4.48 0.84 0.83 0.00 -
P/NAPS 1.79 1.60 1.81 1.73 1.83 1.83 1.63 6.44%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 29/11/05 29/08/05 31/05/05 28/02/05 30/11/04 -
Price 5.75 6.20 6.30 6.10 5.80 6.00 6.05 -
P/RPS 0.94 1.47 2.89 0.78 1.01 1.60 3.33 -57.00%
P/EPS 19.35 31.35 56.27 18.10 24.89 48.78 54.50 -49.89%
EY 5.17 3.19 1.78 5.52 4.02 2.05 1.83 99.97%
DY 0.87 0.81 0.00 4.26 0.86 0.83 0.00 -
P/NAPS 1.69 1.61 1.84 1.82 1.78 1.83 1.72 -1.16%

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