[SIME] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -3.68%
YoY- 3.7%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 5,094,716 4,735,816 4,529,435 4,285,760 4,002,403 3,694,546 3,622,154 25.56%
PBT 407,827 379,719 185,589 391,665 360,060 300,906 314,305 18.98%
Tax -106,919 -118,160 -157,833 -129,841 -88,240 -100,811 -120,010 -7.41%
NP 300,908 261,559 27,756 261,824 271,820 200,095 194,295 33.89%
-
NP to SH 250,067 261,559 27,756 261,824 271,820 200,095 194,295 18.33%
-
Tax Rate 26.22% 31.12% 85.04% 33.15% 24.51% 33.50% 38.18% -
Total Cost 4,793,808 4,474,257 4,501,679 4,023,936 3,730,583 3,494,451 3,427,859 25.08%
-
Net Worth 7,906,880 7,727,879 7,586,639 8,302,886 8,390,965 8,259,734 8,095,625 -1.56%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 500,133 - 115,649 - 496,366 - 115,651 165.67%
Div Payout % 200.00% - 416.67% - 182.61% - 59.52% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 7,906,880 7,727,879 7,586,639 8,302,886 8,390,965 8,259,734 8,095,625 -1.56%
NOSH 2,381,590 2,377,809 2,312,999 2,358,774 2,363,652 2,326,685 2,313,035 1.96%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.91% 5.52% 0.61% 6.11% 6.79% 5.42% 5.36% -
ROE 3.16% 3.38% 0.37% 3.15% 3.24% 2.42% 2.40% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 213.92 199.17 195.83 181.69 169.33 158.79 156.60 23.13%
EPS 10.50 11.00 1.20 11.10 11.50 8.60 8.40 16.05%
DPS 21.00 0.00 5.00 0.00 21.00 0.00 5.00 160.54%
NAPS 3.32 3.25 3.28 3.52 3.55 3.55 3.50 -3.46%
Adjusted Per Share Value based on latest NOSH - 2,358,774
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 74.51 69.26 66.24 62.68 58.54 54.03 52.97 25.56%
EPS 3.66 3.83 0.41 3.83 3.98 2.93 2.84 18.44%
DPS 7.31 0.00 1.69 0.00 7.26 0.00 1.69 165.71%
NAPS 1.1564 1.1302 1.1095 1.2143 1.2272 1.208 1.184 -1.56%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.80 5.95 6.00 5.75 5.55 6.00 5.20 -
P/RPS 2.71 2.99 3.06 3.16 3.28 3.78 3.32 -12.66%
P/EPS 55.24 54.09 500.00 51.80 48.26 69.77 61.90 -7.31%
EY 1.81 1.85 0.20 1.93 2.07 1.43 1.62 7.68%
DY 3.62 0.00 0.83 0.00 3.78 0.00 0.96 142.46%
P/NAPS 1.75 1.83 1.83 1.63 1.56 1.69 1.49 11.32%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 28/02/05 30/11/04 24/08/04 26/05/04 24/02/04 -
Price 6.10 5.80 6.00 6.05 5.50 5.25 5.80 -
P/RPS 2.85 2.91 3.06 3.33 3.25 3.31 3.70 -15.98%
P/EPS 58.10 52.73 500.00 54.50 47.83 61.05 69.05 -10.88%
EY 1.72 1.90 0.20 1.83 2.09 1.64 1.45 12.06%
DY 3.44 0.00 0.83 0.00 3.82 0.00 0.86 152.19%
P/NAPS 1.84 1.78 1.83 1.72 1.55 1.48 1.66 7.11%

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