[SIME] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -5.82%
YoY- 21.94%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 3,349,963 3,664,029 3,215,404 3,075,218 2,897,810 2,864,661 2,939,573 9.07%
PBT 325,893 337,588 295,100 291,204 278,819 283,011 285,933 9.08%
Tax -119,543 -123,463 -79,221 -110,902 -87,385 -99,455 -139,442 -9.73%
NP 206,350 214,125 215,879 180,302 191,434 183,556 146,491 25.58%
-
NP to SH 206,350 214,125 215,879 180,302 191,434 183,556 146,491 25.58%
-
Tax Rate 36.68% 36.57% 26.85% 38.08% 31.34% 35.14% 48.77% -
Total Cost 3,143,613 3,449,904 2,999,525 2,894,916 2,706,376 2,681,105 2,793,082 8.17%
-
Net Worth 7,280,214 7,447,826 7,172,753 6,888,460 6,816,918 6,947,246 6,766,489 4.98%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 115,926 - 406,223 - 116,728 - 313,909 -48.43%
Div Payout % 56.18% - 188.17% - 60.98% - 214.29% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 7,280,214 7,447,826 7,172,753 6,888,460 6,816,918 6,947,246 6,766,489 4.98%
NOSH 2,318,539 2,327,445 2,321,279 2,311,564 2,334,561 2,323,493 2,325,253 -0.19%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.16% 5.84% 6.71% 5.86% 6.61% 6.41% 4.98% -
ROE 2.83% 2.88% 3.01% 2.62% 2.81% 2.64% 2.16% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 144.49 157.43 138.52 133.04 124.13 123.29 126.42 9.28%
EPS 8.90 9.20 9.30 7.80 8.20 7.90 6.30 25.82%
DPS 5.00 0.00 17.50 0.00 5.00 0.00 13.50 -48.33%
NAPS 3.14 3.20 3.09 2.98 2.92 2.99 2.91 5.18%
Adjusted Per Share Value based on latest NOSH - 2,311,564
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 48.99 53.59 47.03 44.98 42.38 41.90 42.99 9.07%
EPS 3.02 3.13 3.16 2.64 2.80 2.68 2.14 25.73%
DPS 1.70 0.00 5.94 0.00 1.71 0.00 4.59 -48.33%
NAPS 1.0647 1.0892 1.049 1.0074 0.997 1.016 0.9896 4.98%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.96 4.86 5.00 5.05 4.90 4.56 3.96 -
P/RPS 3.43 3.09 3.61 3.80 3.95 3.70 3.13 6.27%
P/EPS 55.73 52.83 53.76 64.74 59.76 57.72 62.86 -7.69%
EY 1.79 1.89 1.86 1.54 1.67 1.73 1.59 8.19%
DY 1.01 0.00 3.50 0.00 1.02 0.00 3.41 -55.46%
P/NAPS 1.58 1.52 1.62 1.69 1.68 1.53 1.36 10.48%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 27/08/02 28/05/02 26/02/02 28/11/01 29/08/01 -
Price 5.15 4.96 5.25 5.30 4.98 4.38 4.78 -
P/RPS 3.56 3.15 3.79 3.98 4.01 3.55 3.78 -3.90%
P/EPS 57.87 53.91 56.45 67.95 60.73 55.44 75.87 -16.47%
EY 1.73 1.85 1.77 1.47 1.65 1.80 1.32 19.70%
DY 0.97 0.00 3.33 0.00 1.00 0.00 2.82 -50.81%
P/NAPS 1.64 1.55 1.70 1.78 1.71 1.46 1.64 0.00%

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