[SIME] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 76.95%
YoY- 6.26%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 4,285,760 14,903,515 10,901,112 7,206,566 3,584,452 13,717,794 10,159,870 -43.66%
PBT 391,665 1,343,599 983,489 682,583 368,278 1,284,128 916,928 -43.19%
Tax -129,841 -424,898 -336,608 -235,797 -115,787 -474,415 -348,209 -48.10%
NP 261,824 918,701 646,881 446,786 252,491 809,713 568,719 -40.29%
-
NP to SH 261,824 918,701 646,881 446,786 252,491 809,713 568,719 -40.29%
-
Tax Rate 33.15% 31.62% 34.23% 34.54% 31.44% 36.94% 37.98% -
Total Cost 4,023,936 13,984,814 10,254,231 6,759,780 3,331,961 12,908,081 9,591,151 -43.86%
-
Net Worth 8,302,886 8,277,635 8,260,530 8,144,536 8,153,838 7,934,257 7,388,685 8.06%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 606,249 116,345 116,350 - 581,690 116,540 -
Div Payout % - 65.99% 17.99% 26.04% - 71.84% 20.49% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 8,302,886 8,277,635 8,260,530 8,144,536 8,153,838 7,934,257 7,388,685 8.06%
NOSH 2,358,774 2,331,728 2,326,910 2,327,010 2,316,431 2,326,761 2,330,815 0.79%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.11% 6.16% 5.93% 6.20% 7.04% 5.90% 5.60% -
ROE 3.15% 11.10% 7.83% 5.49% 3.10% 10.21% 7.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 181.69 639.16 468.48 309.69 154.74 589.57 435.89 -44.11%
EPS 11.10 39.40 27.80 19.20 10.90 34.80 24.40 -40.76%
DPS 0.00 26.00 5.00 5.00 0.00 25.00 5.00 -
NAPS 3.52 3.55 3.55 3.50 3.52 3.41 3.17 7.21%
Adjusted Per Share Value based on latest NOSH - 2,313,035
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 62.91 218.78 160.02 105.79 52.62 201.37 149.14 -43.66%
EPS 3.84 13.49 9.50 6.56 3.71 11.89 8.35 -40.33%
DPS 0.00 8.90 1.71 1.71 0.00 8.54 1.71 -
NAPS 1.2188 1.2151 1.2126 1.1956 1.197 1.1647 1.0846 8.06%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.75 5.55 6.00 5.20 5.15 5.10 5.20 -
P/RPS 3.16 0.87 1.28 1.68 3.33 0.87 1.19 91.42%
P/EPS 51.80 14.09 21.58 27.08 47.25 14.66 21.31 80.49%
EY 1.93 7.10 4.63 3.69 2.12 6.82 4.69 -44.58%
DY 0.00 4.68 0.83 0.96 0.00 4.90 0.96 -
P/NAPS 1.63 1.56 1.69 1.49 1.46 1.50 1.64 -0.40%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 24/08/04 26/05/04 24/02/04 28/11/03 18/09/03 29/05/03 -
Price 6.05 5.50 5.25 5.80 5.30 5.15 5.05 -
P/RPS 3.33 0.86 1.12 1.87 3.43 0.87 1.16 101.59%
P/EPS 54.50 13.96 18.88 30.21 48.62 14.80 20.70 90.33%
EY 1.83 7.16 5.30 3.31 2.06 6.76 4.83 -47.54%
DY 0.00 4.73 0.95 0.86 0.00 4.85 0.99 -
P/NAPS 1.72 1.55 1.48 1.66 1.51 1.51 1.59 5.36%

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