[SIME] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -28.16%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 3,622,154 3,584,452 3,557,924 3,145,878 3,349,963 3,664,029 3,215,404 8.24%
PBT 314,305 368,278 367,180 253,447 325,893 337,588 295,100 4.28%
Tax -120,010 -115,787 -126,226 -105,203 -119,543 -123,463 -79,221 31.80%
NP 194,295 252,491 240,954 148,244 206,350 214,125 215,879 -6.76%
-
NP to SH 194,295 252,491 240,954 148,244 206,350 214,125 215,879 -6.76%
-
Tax Rate 38.18% 31.44% 34.38% 41.51% 36.68% 36.57% 26.85% -
Total Cost 3,427,859 3,331,961 3,316,970 2,997,634 3,143,613 3,449,904 2,999,525 9.28%
-
Net Worth 8,095,625 8,153,838 7,900,511 7,342,710 7,280,214 7,447,826 7,172,753 8.37%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 115,651 - 463,373 - 115,926 - 406,223 -56.62%
Div Payout % 59.52% - 192.31% - 56.18% - 188.17% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 8,095,625 8,153,838 7,900,511 7,342,710 7,280,214 7,447,826 7,172,753 8.37%
NOSH 2,313,035 2,316,431 2,316,865 2,316,312 2,318,539 2,327,445 2,321,279 -0.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.36% 7.04% 6.77% 4.71% 6.16% 5.84% 6.71% -
ROE 2.40% 3.10% 3.05% 2.02% 2.83% 2.88% 3.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 156.60 154.74 153.57 135.81 144.49 157.43 138.52 8.49%
EPS 8.40 10.90 10.40 6.40 8.90 9.20 9.30 -6.54%
DPS 5.00 0.00 20.00 0.00 5.00 0.00 17.50 -56.52%
NAPS 3.50 3.52 3.41 3.17 3.14 3.20 3.09 8.63%
Adjusted Per Share Value based on latest NOSH - 2,316,312
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.17 52.62 52.23 46.18 49.18 53.79 47.20 8.24%
EPS 2.85 3.71 3.54 2.18 3.03 3.14 3.17 -6.83%
DPS 1.70 0.00 6.80 0.00 1.70 0.00 5.96 -56.56%
NAPS 1.1884 1.197 1.1598 1.0779 1.0687 1.0933 1.0529 8.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.20 5.15 5.10 5.20 4.96 4.86 5.00 -
P/RPS 3.32 3.33 3.32 3.83 3.43 3.09 3.61 -5.41%
P/EPS 61.90 47.25 49.04 81.25 55.73 52.83 53.76 9.82%
EY 1.62 2.12 2.04 1.23 1.79 1.89 1.86 -8.77%
DY 0.96 0.00 3.92 0.00 1.01 0.00 3.50 -57.68%
P/NAPS 1.49 1.46 1.50 1.64 1.58 1.52 1.62 -5.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 28/11/03 18/09/03 29/05/03 27/02/03 26/11/02 27/08/02 -
Price 5.80 5.30 5.15 5.05 5.15 4.96 5.25 -
P/RPS 3.70 3.43 3.35 3.72 3.56 3.15 3.79 -1.58%
P/EPS 69.05 48.62 49.52 78.91 57.87 53.91 56.45 14.33%
EY 1.45 2.06 2.02 1.27 1.73 1.85 1.77 -12.41%
DY 0.86 0.00 3.88 0.00 0.97 0.00 3.33 -59.34%
P/NAPS 1.66 1.51 1.51 1.59 1.64 1.55 1.70 -1.57%

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