[SIME] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 4.79%
YoY- 17.92%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 4,002,403 3,694,546 3,622,154 3,584,452 3,557,924 3,145,878 3,349,963 12.60%
PBT 360,060 300,906 314,305 368,278 367,180 253,447 325,893 6.87%
Tax -88,240 -100,811 -120,010 -115,787 -126,226 -105,203 -119,543 -18.33%
NP 271,820 200,095 194,295 252,491 240,954 148,244 206,350 20.18%
-
NP to SH 271,820 200,095 194,295 252,491 240,954 148,244 206,350 20.18%
-
Tax Rate 24.51% 33.50% 38.18% 31.44% 34.38% 41.51% 36.68% -
Total Cost 3,730,583 3,494,451 3,427,859 3,331,961 3,316,970 2,997,634 3,143,613 12.10%
-
Net Worth 8,390,965 8,259,734 8,095,625 8,153,838 7,900,511 7,342,710 7,280,214 9.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 496,366 - 115,651 - 463,373 - 115,926 163.91%
Div Payout % 182.61% - 59.52% - 192.31% - 56.18% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 8,390,965 8,259,734 8,095,625 8,153,838 7,900,511 7,342,710 7,280,214 9.93%
NOSH 2,363,652 2,326,685 2,313,035 2,316,431 2,316,865 2,316,312 2,318,539 1.29%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.79% 5.42% 5.36% 7.04% 6.77% 4.71% 6.16% -
ROE 3.24% 2.42% 2.40% 3.10% 3.05% 2.02% 2.83% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 169.33 158.79 156.60 154.74 153.57 135.81 144.49 11.16%
EPS 11.50 8.60 8.40 10.90 10.40 6.40 8.90 18.65%
DPS 21.00 0.00 5.00 0.00 20.00 0.00 5.00 160.54%
NAPS 3.55 3.55 3.50 3.52 3.41 3.17 3.14 8.53%
Adjusted Per Share Value based on latest NOSH - 2,316,431
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.54 54.03 52.97 52.42 52.03 46.01 48.99 12.61%
EPS 3.98 2.93 2.84 3.69 3.52 2.17 3.02 20.22%
DPS 7.26 0.00 1.69 0.00 6.78 0.00 1.70 163.45%
NAPS 1.2272 1.208 1.184 1.1925 1.1554 1.0739 1.0647 9.94%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 5.55 6.00 5.20 5.15 5.10 5.20 4.96 -
P/RPS 3.28 3.78 3.32 3.33 3.32 3.83 3.43 -2.93%
P/EPS 48.26 69.77 61.90 47.25 49.04 81.25 55.73 -9.15%
EY 2.07 1.43 1.62 2.12 2.04 1.23 1.79 10.18%
DY 3.78 0.00 0.96 0.00 3.92 0.00 1.01 141.24%
P/NAPS 1.56 1.69 1.49 1.46 1.50 1.64 1.58 -0.84%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 24/02/04 28/11/03 18/09/03 29/05/03 27/02/03 -
Price 5.50 5.25 5.80 5.30 5.15 5.05 5.15 -
P/RPS 3.25 3.31 3.70 3.43 3.35 3.72 3.56 -5.89%
P/EPS 47.83 61.05 69.05 48.62 49.52 78.91 57.87 -11.93%
EY 2.09 1.64 1.45 2.06 2.02 1.27 1.73 13.44%
DY 3.82 0.00 0.86 0.00 3.88 0.00 0.97 149.58%
P/NAPS 1.55 1.48 1.66 1.51 1.51 1.59 1.64 -3.69%

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