[SIME] QoQ Cumulative Quarter Result on 31-Mar-2001 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- 45.83%
YoY- -12.8%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 5,762,471 2,864,661 11,817,148 8,868,475 5,973,193 2,985,136 10,971,536 -34.82%
PBT 561,780 283,011 1,130,492 844,559 575,159 276,430 1,199,080 -39.59%
Tax -186,740 -99,455 -513,485 -374,043 -252,502 -123,380 -429,557 -42.52%
NP 375,040 183,556 617,007 470,516 322,657 153,050 769,523 -37.98%
-
NP to SH 375,040 183,556 617,007 470,516 322,657 153,050 769,523 -37.98%
-
Tax Rate 33.24% 35.14% 45.42% 44.29% 43.90% 44.63% 35.82% -
Total Cost 5,387,431 2,681,105 11,200,141 8,397,959 5,650,536 2,832,086 10,202,013 -34.59%
-
Net Worth 6,801,967 6,947,246 6,775,435 6,685,053 6,592,416 6,493,030 6,416,566 3.95%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 116,472 - 430,740 - 116,063 - 511,465 -62.60%
Div Payout % 31.06% - 69.81% - 35.97% - 66.47% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 6,801,967 6,947,246 6,775,435 6,685,053 6,592,416 6,493,030 6,416,566 3.95%
NOSH 2,329,440 2,323,493 2,328,328 2,329,287 2,321,273 2,318,939 2,324,843 0.13%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 6.51% 6.41% 5.22% 5.31% 5.40% 5.13% 7.01% -
ROE 5.51% 2.64% 9.11% 7.04% 4.89% 2.36% 11.99% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 247.38 123.29 507.54 380.74 257.32 128.73 471.93 -34.91%
EPS 16.10 7.90 26.50 20.20 13.90 6.60 33.10 -38.06%
DPS 5.00 0.00 18.50 0.00 5.00 0.00 22.00 -62.65%
NAPS 2.92 2.99 2.91 2.87 2.84 2.80 2.76 3.81%
Adjusted Per Share Value based on latest NOSH - 2,310,296
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 84.59 42.05 173.47 130.19 87.68 43.82 161.06 -34.82%
EPS 5.51 2.69 9.06 6.91 4.74 2.25 11.30 -37.96%
DPS 1.71 0.00 6.32 0.00 1.70 0.00 7.51 -62.61%
NAPS 0.9985 1.0198 0.9946 0.9813 0.9677 0.9532 0.9419 3.95%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 4.90 4.56 3.96 4.52 4.76 4.28 4.88 -
P/RPS 1.98 3.70 0.78 1.19 1.85 3.32 1.03 54.41%
P/EPS 30.43 57.72 14.94 22.38 34.24 64.85 14.74 61.91%
EY 3.29 1.73 6.69 4.47 2.92 1.54 6.78 -38.16%
DY 1.02 0.00 4.67 0.00 1.05 0.00 4.51 -62.77%
P/NAPS 1.68 1.53 1.36 1.57 1.68 1.53 1.77 -3.41%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 28/11/01 29/08/01 30/05/01 28/02/01 27/11/00 30/08/00 -
Price 4.98 4.38 4.78 4.00 4.80 4.80 4.22 -
P/RPS 2.01 3.55 0.94 1.05 1.87 3.73 0.89 71.88%
P/EPS 30.93 55.44 18.04 19.80 34.53 72.73 12.75 80.25%
EY 3.23 1.80 5.54 5.05 2.90 1.37 7.84 -44.54%
DY 1.00 0.00 3.87 0.00 1.04 0.00 5.21 -66.62%
P/NAPS 1.71 1.46 1.64 1.39 1.69 1.71 1.53 7.67%

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