[SIME] QoQ TTM Result on 31-Dec-2000 [#2]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 2.85%
YoY--%
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 11,678,582 11,808,048 11,977,584 11,670,959 11,331,068 10,971,649 7,862,540 30.15%
PBT 1,137,113 1,130,532 1,228,745 1,310,693 1,258,930 1,199,168 815,022 24.83%
Tax -489,764 -513,525 -528,281 -502,346 -472,977 -429,525 -275,327 46.75%
NP 647,349 617,007 700,464 808,347 785,953 769,643 539,695 12.87%
-
NP to SH 647,349 617,007 700,464 808,347 785,953 769,643 539,695 12.87%
-
Tax Rate 43.07% 45.42% 42.99% 38.33% 37.57% 35.82% 33.78% -
Total Cost 11,031,233 11,191,041 11,277,120 10,862,612 10,545,115 10,202,006 7,322,845 31.37%
-
Net Worth 6,947,246 6,766,489 6,630,551 6,598,408 6,493,030 6,410,671 6,533,045 4.17%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 430,078 430,078 511,029 511,029 511,695 511,695 116,835 138.21%
Div Payout % 66.44% 69.70% 72.96% 63.22% 65.11% 66.48% 21.65% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 6,947,246 6,766,489 6,630,551 6,598,408 6,493,030 6,410,671 6,533,045 4.17%
NOSH 2,323,493 2,325,253 2,310,296 2,323,383 2,318,939 2,322,707 2,324,927 -0.04%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.54% 5.23% 5.85% 6.93% 6.94% 7.01% 6.86% -
ROE 9.32% 9.12% 10.56% 12.25% 12.10% 12.01% 8.26% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 502.63 507.82 518.44 502.33 488.63 472.36 338.18 30.20%
EPS 27.86 26.54 30.32 34.79 33.89 33.14 23.21 12.93%
DPS 18.50 18.50 22.00 22.00 22.00 22.00 5.03 138.08%
NAPS 2.99 2.91 2.87 2.84 2.80 2.76 2.81 4.22%
Adjusted Per Share Value based on latest NOSH - 2,323,383
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 171.44 173.34 175.83 171.33 166.34 161.06 115.42 30.15%
EPS 9.50 9.06 10.28 11.87 11.54 11.30 7.92 12.88%
DPS 6.31 6.31 7.50 7.50 7.51 7.51 1.72 137.67%
NAPS 1.0198 0.9933 0.9733 0.9686 0.9532 0.9411 0.959 4.17%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 4.56 3.96 4.52 4.76 4.28 4.88 4.96 -
P/RPS 0.91 0.78 0.87 0.95 0.88 1.03 1.47 -27.34%
P/EPS 16.37 14.92 14.91 13.68 12.63 14.73 21.37 -16.26%
EY 6.11 6.70 6.71 7.31 7.92 6.79 4.68 19.43%
DY 4.06 4.67 4.87 4.62 5.14 4.51 1.01 152.60%
P/NAPS 1.53 1.36 1.57 1.68 1.53 1.77 1.77 -9.24%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 29/08/01 30/05/01 28/02/01 27/11/00 30/08/00 - -
Price 4.38 4.78 4.00 4.80 4.80 4.22 0.00 -
P/RPS 0.87 0.94 0.77 0.96 0.98 0.89 0.00 -
P/EPS 15.72 18.01 13.19 13.80 14.16 12.74 0.00 -
EY 6.36 5.55 7.58 7.25 7.06 7.85 0.00 -
DY 4.22 3.87 5.50 4.58 4.58 5.21 0.00 -
P/NAPS 1.46 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