[SIME] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -3.63%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,584,452 3,557,924 3,145,878 3,349,963 3,664,029 3,215,404 3,075,218 10.74%
PBT 368,278 367,180 253,447 325,893 337,588 295,100 291,204 16.92%
Tax -115,787 -126,226 -105,203 -119,543 -123,463 -79,221 -110,902 2.91%
NP 252,491 240,954 148,244 206,350 214,125 215,879 180,302 25.14%
-
NP to SH 252,491 240,954 148,244 206,350 214,125 215,879 180,302 25.14%
-
Tax Rate 31.44% 34.38% 41.51% 36.68% 36.57% 26.85% 38.08% -
Total Cost 3,331,961 3,316,970 2,997,634 3,143,613 3,449,904 2,999,525 2,894,916 9.81%
-
Net Worth 8,153,838 7,900,511 7,342,710 7,280,214 7,447,826 7,172,753 6,888,460 11.88%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 463,373 - 115,926 - 406,223 - -
Div Payout % - 192.31% - 56.18% - 188.17% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 8,153,838 7,900,511 7,342,710 7,280,214 7,447,826 7,172,753 6,888,460 11.88%
NOSH 2,316,431 2,316,865 2,316,312 2,318,539 2,327,445 2,321,279 2,311,564 0.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.04% 6.77% 4.71% 6.16% 5.84% 6.71% 5.86% -
ROE 3.10% 3.05% 2.02% 2.83% 2.88% 3.01% 2.62% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 154.74 153.57 135.81 144.49 157.43 138.52 133.04 10.58%
EPS 10.90 10.40 6.40 8.90 9.20 9.30 7.80 24.96%
DPS 0.00 20.00 0.00 5.00 0.00 17.50 0.00 -
NAPS 3.52 3.41 3.17 3.14 3.20 3.09 2.98 11.73%
Adjusted Per Share Value based on latest NOSH - 2,318,539
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 52.62 52.23 46.18 49.18 53.79 47.20 45.14 10.75%
EPS 3.71 3.54 2.18 3.03 3.14 3.17 2.65 25.12%
DPS 0.00 6.80 0.00 1.70 0.00 5.96 0.00 -
NAPS 1.197 1.1598 1.0779 1.0687 1.0933 1.0529 1.0112 11.89%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.15 5.10 5.20 4.96 4.86 5.00 5.05 -
P/RPS 3.33 3.32 3.83 3.43 3.09 3.61 3.80 -8.41%
P/EPS 47.25 49.04 81.25 55.73 52.83 53.76 64.74 -18.92%
EY 2.12 2.04 1.23 1.79 1.89 1.86 1.54 23.72%
DY 0.00 3.92 0.00 1.01 0.00 3.50 0.00 -
P/NAPS 1.46 1.50 1.64 1.58 1.52 1.62 1.69 -9.28%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 18/09/03 29/05/03 27/02/03 26/11/02 27/08/02 28/05/02 -
Price 5.30 5.15 5.05 5.15 4.96 5.25 5.30 -
P/RPS 3.43 3.35 3.72 3.56 3.15 3.79 3.98 -9.43%
P/EPS 48.62 49.52 78.91 57.87 53.91 56.45 67.95 -19.98%
EY 2.06 2.02 1.27 1.73 1.85 1.77 1.47 25.20%
DY 0.00 3.88 0.00 0.97 0.00 3.33 0.00 -
P/NAPS 1.51 1.51 1.59 1.64 1.55 1.70 1.78 -10.37%

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