[SIME] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 2.99%
YoY- 34.98%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,529,435 4,285,760 4,002,403 3,694,546 3,622,154 3,584,452 3,557,924 17.37%
PBT 185,589 391,665 360,060 300,906 314,305 368,278 367,180 -36.41%
Tax -157,833 -129,841 -88,240 -100,811 -120,010 -115,787 -126,226 15.98%
NP 27,756 261,824 271,820 200,095 194,295 252,491 240,954 -76.16%
-
NP to SH 27,756 261,824 271,820 200,095 194,295 252,491 240,954 -76.16%
-
Tax Rate 85.04% 33.15% 24.51% 33.50% 38.18% 31.44% 34.38% -
Total Cost 4,501,679 4,023,936 3,730,583 3,494,451 3,427,859 3,331,961 3,316,970 22.46%
-
Net Worth 7,586,639 8,302,886 8,390,965 8,259,734 8,095,625 8,153,838 7,900,511 -2.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 115,649 - 496,366 - 115,651 - 463,373 -60.19%
Div Payout % 416.67% - 182.61% - 59.52% - 192.31% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 7,586,639 8,302,886 8,390,965 8,259,734 8,095,625 8,153,838 7,900,511 -2.65%
NOSH 2,312,999 2,358,774 2,363,652 2,326,685 2,313,035 2,316,431 2,316,865 -0.11%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.61% 6.11% 6.79% 5.42% 5.36% 7.04% 6.77% -
ROE 0.37% 3.15% 3.24% 2.42% 2.40% 3.10% 3.05% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 195.83 181.69 169.33 158.79 156.60 154.74 153.57 17.50%
EPS 1.20 11.10 11.50 8.60 8.40 10.90 10.40 -76.14%
DPS 5.00 0.00 21.00 0.00 5.00 0.00 20.00 -60.14%
NAPS 3.28 3.52 3.55 3.55 3.50 3.52 3.41 -2.54%
Adjusted Per Share Value based on latest NOSH - 2,326,685
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 66.24 62.68 58.54 54.03 52.97 52.42 52.03 17.37%
EPS 0.41 3.83 3.98 2.93 2.84 3.69 3.52 -75.99%
DPS 1.69 0.00 7.26 0.00 1.69 0.00 6.78 -60.22%
NAPS 1.1095 1.2143 1.2272 1.208 1.184 1.1925 1.1554 -2.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.00 5.75 5.55 6.00 5.20 5.15 5.10 -
P/RPS 3.06 3.16 3.28 3.78 3.32 3.33 3.32 -5.26%
P/EPS 500.00 51.80 48.26 69.77 61.90 47.25 49.04 366.90%
EY 0.20 1.93 2.07 1.43 1.62 2.12 2.04 -78.58%
DY 0.83 0.00 3.78 0.00 0.96 0.00 3.92 -64.30%
P/NAPS 1.83 1.63 1.56 1.69 1.49 1.46 1.50 14.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 24/08/04 26/05/04 24/02/04 28/11/03 18/09/03 -
Price 6.00 6.05 5.50 5.25 5.80 5.30 5.15 -
P/RPS 3.06 3.33 3.25 3.31 3.70 3.43 3.35 -5.83%
P/EPS 500.00 54.50 47.83 61.05 69.05 48.62 49.52 363.89%
EY 0.20 1.83 2.09 1.64 1.45 2.06 2.02 -78.44%
DY 0.83 0.00 3.82 0.00 0.86 0.00 3.88 -64.06%
P/NAPS 1.83 1.72 1.55 1.48 1.66 1.51 1.51 13.60%

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