[SIME] QoQ TTM Result on 30-Sep-2000 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ- 2.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 11,808,048 11,977,584 11,670,959 11,331,068 10,971,649 7,862,540 38.47%
PBT 1,130,532 1,228,745 1,310,693 1,258,930 1,199,168 815,022 29.94%
Tax -513,525 -528,281 -502,346 -472,977 -429,525 -275,327 64.69%
NP 617,007 700,464 808,347 785,953 769,643 539,695 11.31%
-
NP to SH 617,007 700,464 808,347 785,953 769,643 539,695 11.31%
-
Tax Rate 45.42% 42.99% 38.33% 37.57% 35.82% 33.78% -
Total Cost 11,191,041 11,277,120 10,862,612 10,545,115 10,202,006 7,322,845 40.42%
-
Net Worth 6,766,489 6,630,551 6,598,408 6,493,030 6,410,671 6,533,045 2.85%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 430,078 511,029 511,029 511,695 511,695 116,835 183.80%
Div Payout % 69.70% 72.96% 63.22% 65.11% 66.48% 21.65% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 6,766,489 6,630,551 6,598,408 6,493,030 6,410,671 6,533,045 2.85%
NOSH 2,325,253 2,310,296 2,323,383 2,318,939 2,322,707 2,324,927 0.01%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.23% 5.85% 6.93% 6.94% 7.01% 6.86% -
ROE 9.12% 10.56% 12.25% 12.10% 12.01% 8.26% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 507.82 518.44 502.33 488.63 472.36 338.18 38.46%
EPS 26.54 30.32 34.79 33.89 33.14 23.21 11.32%
DPS 18.50 22.00 22.00 22.00 22.00 5.03 183.61%
NAPS 2.91 2.87 2.84 2.80 2.76 2.81 2.83%
Adjusted Per Share Value based on latest NOSH - 2,318,939
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 172.69 175.17 170.69 165.72 160.46 114.99 38.47%
EPS 9.02 10.24 11.82 11.49 11.26 7.89 11.30%
DPS 6.29 7.47 7.47 7.48 7.48 1.71 183.64%
NAPS 0.9896 0.9697 0.965 0.9496 0.9376 0.9555 2.84%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.96 4.52 4.76 4.28 4.88 4.96 -
P/RPS 0.78 0.87 0.95 0.88 1.03 1.47 -39.78%
P/EPS 14.92 14.91 13.68 12.63 14.73 21.37 -24.99%
EY 6.70 6.71 7.31 7.92 6.79 4.68 33.26%
DY 4.67 4.87 4.62 5.14 4.51 1.01 240.63%
P/NAPS 1.36 1.57 1.68 1.53 1.77 1.77 -19.01%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/08/01 30/05/01 28/02/01 27/11/00 30/08/00 - -
Price 4.78 4.00 4.80 4.80 4.22 0.00 -
P/RPS 0.94 0.77 0.96 0.98 0.89 0.00 -
P/EPS 18.01 13.19 13.80 14.16 12.74 0.00 -
EY 5.55 7.58 7.25 7.06 7.85 0.00 -
DY 3.87 5.50 4.58 4.58 5.21 0.00 -
P/NAPS 1.64 1.39 1.69 1.71 1.53 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