[SIME] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -89.4%
YoY- -85.71%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 5,204,295 5,094,716 4,735,816 4,529,435 4,285,760 4,002,403 3,694,546 25.63%
PBT 399,194 407,827 379,719 185,589 391,665 360,060 300,906 20.71%
Tax -108,933 -106,919 -118,160 -157,833 -129,841 -88,240 -100,811 5.29%
NP 290,261 300,908 261,559 27,756 261,824 271,820 200,095 28.11%
-
NP to SH 267,481 250,067 261,559 27,756 261,824 271,820 200,095 21.32%
-
Tax Rate 27.29% 26.22% 31.12% 85.04% 33.15% 24.51% 33.50% -
Total Cost 4,914,034 4,793,808 4,474,257 4,501,679 4,023,936 3,730,583 3,494,451 25.49%
-
Net Worth 8,194,055 7,906,880 7,727,879 7,586,639 8,302,886 8,390,965 8,259,734 -0.53%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 500,133 - 115,649 - 496,366 - -
Div Payout % - 200.00% - 416.67% - 182.61% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 8,194,055 7,906,880 7,727,879 7,586,639 8,302,886 8,390,965 8,259,734 -0.53%
NOSH 2,388,937 2,381,590 2,377,809 2,312,999 2,358,774 2,363,652 2,326,685 1.77%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.58% 5.91% 5.52% 0.61% 6.11% 6.79% 5.42% -
ROE 3.26% 3.16% 3.38% 0.37% 3.15% 3.24% 2.42% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 217.85 213.92 199.17 195.83 181.69 169.33 158.79 23.44%
EPS 11.20 10.50 11.00 1.20 11.10 11.50 8.60 19.23%
DPS 0.00 21.00 0.00 5.00 0.00 21.00 0.00 -
NAPS 3.43 3.32 3.25 3.28 3.52 3.55 3.55 -2.26%
Adjusted Per Share Value based on latest NOSH - 2,312,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 76.11 74.51 69.26 66.24 62.68 58.54 54.03 25.63%
EPS 3.91 3.66 3.83 0.41 3.83 3.98 2.93 21.18%
DPS 0.00 7.31 0.00 1.69 0.00 7.26 0.00 -
NAPS 1.1984 1.1564 1.1302 1.1095 1.2143 1.2272 1.208 -0.53%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 6.20 5.80 5.95 6.00 5.75 5.55 6.00 -
P/RPS 2.85 2.71 2.99 3.06 3.16 3.28 3.78 -17.14%
P/EPS 55.37 55.24 54.09 500.00 51.80 48.26 69.77 -14.27%
EY 1.81 1.81 1.85 0.20 1.93 2.07 1.43 16.99%
DY 0.00 3.62 0.00 0.83 0.00 3.78 0.00 -
P/NAPS 1.81 1.75 1.83 1.83 1.63 1.56 1.69 4.67%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 31/05/05 28/02/05 30/11/04 24/08/04 26/05/04 -
Price 6.30 6.10 5.80 6.00 6.05 5.50 5.25 -
P/RPS 2.89 2.85 2.91 3.06 3.33 3.25 3.31 -8.64%
P/EPS 56.27 58.10 52.73 500.00 54.50 47.83 61.05 -5.28%
EY 1.78 1.72 1.90 0.20 1.83 2.09 1.64 5.60%
DY 0.00 3.44 0.00 0.83 0.00 3.82 0.00 -
P/NAPS 1.84 1.84 1.78 1.83 1.72 1.55 1.48 15.60%

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