[SIME] QoQ Cumulative Quarter Result on 30-Sep-2000 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ- -80.11%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 11,817,148 8,868,475 5,973,193 2,985,136 10,971,536 7,862,427 5,273,760 -0.81%
PBT 1,130,492 844,559 575,159 276,430 1,199,080 814,985 463,667 -0.90%
Tax -513,485 -374,043 -252,502 -123,380 -429,557 -275,409 -179,813 -1.05%
NP 617,007 470,516 322,657 153,050 769,523 539,576 283,854 -0.78%
-
NP to SH 617,007 470,516 322,657 153,050 769,523 539,576 283,854 -0.78%
-
Tax Rate 45.42% 44.29% 43.90% 44.63% 35.82% 33.79% 38.78% -
Total Cost 11,200,141 8,397,959 5,650,536 2,832,086 10,202,013 7,322,851 4,989,906 -0.81%
-
Net Worth 6,775,435 6,685,053 6,592,416 6,493,030 6,416,566 6,535,381 6,351,815 -0.06%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 430,740 - 116,063 - 511,465 - - -100.00%
Div Payout % 69.81% - 35.97% - 66.47% - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 6,775,435 6,685,053 6,592,416 6,493,030 6,416,566 6,535,381 6,351,815 -0.06%
NOSH 2,328,328 2,329,287 2,321,273 2,318,939 2,324,843 2,325,758 2,326,672 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 5.22% 5.31% 5.40% 5.13% 7.01% 6.86% 5.38% -
ROE 9.11% 7.04% 4.89% 2.36% 11.99% 8.26% 4.47% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 507.54 380.74 257.32 128.73 471.93 338.06 226.67 -0.81%
EPS 26.50 20.20 13.90 6.60 33.10 23.20 12.20 -0.78%
DPS 18.50 0.00 5.00 0.00 22.00 0.00 0.00 -100.00%
NAPS 2.91 2.87 2.84 2.80 2.76 2.81 2.73 -0.06%
Adjusted Per Share Value based on latest NOSH - 2,318,939
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 172.83 129.70 87.36 43.66 160.46 114.99 77.13 -0.81%
EPS 9.02 6.88 4.72 2.24 11.25 7.89 4.15 -0.78%
DPS 6.30 0.00 1.70 0.00 7.48 0.00 0.00 -100.00%
NAPS 0.9909 0.9777 0.9641 0.9496 0.9384 0.9558 0.929 -0.06%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 3.96 4.52 4.76 4.28 4.88 4.96 0.00 -
P/RPS 0.78 1.19 1.85 3.32 1.03 1.47 0.00 -100.00%
P/EPS 14.94 22.38 34.24 64.85 14.74 21.38 0.00 -100.00%
EY 6.69 4.47 2.92 1.54 6.78 4.68 0.00 -100.00%
DY 4.67 0.00 1.05 0.00 4.51 0.00 0.00 -100.00%
P/NAPS 1.36 1.57 1.68 1.53 1.77 1.77 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 30/05/01 28/02/01 27/11/00 30/08/00 31/05/00 28/02/00 -
Price 4.78 4.00 4.80 4.80 4.22 4.94 5.00 -
P/RPS 0.94 1.05 1.87 3.73 0.89 1.46 2.21 0.87%
P/EPS 18.04 19.80 34.53 72.73 12.75 21.29 40.98 0.83%
EY 5.54 5.05 2.90 1.37 7.84 4.70 2.44 -0.82%
DY 3.87 0.00 1.04 0.00 5.21 0.00 0.00 -100.00%
P/NAPS 1.64 1.39 1.69 1.71 1.53 1.76 1.83 0.11%

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