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

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -4.21%
YoY- 7.64%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 13,910,408 13,638,217 13,717,794 13,398,124 13,319,180 12,861,467 12,053,108 9.99%
PBT 1,303,210 1,314,798 1,284,108 1,212,028 1,249,785 1,202,711 1,148,134 8.78%
Tax -467,226 -466,759 -474,435 -456,151 -460,705 -429,084 -405,240 9.92%
NP 835,984 848,039 809,673 755,877 789,080 773,627 742,894 8.16%
-
NP to SH 835,984 848,039 809,673 755,877 789,080 773,627 742,894 8.16%
-
Tax Rate 35.85% 35.50% 36.95% 37.64% 36.86% 35.68% 35.30% -
Total Cost 13,074,424 12,790,178 12,908,121 12,642,247 12,530,100 12,087,840 11,310,214 10.11%
-
Net Worth 8,095,625 8,153,838 7,900,511 7,342,710 7,280,214 7,447,826 6,963,838 10.53%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 579,024 579,300 579,300 522,150 522,150 522,951 522,951 7.00%
Div Payout % 69.26% 68.31% 71.55% 69.08% 66.17% 67.60% 70.39% -
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 6,963,838 10.53%
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 6.01% 6.22% 5.90% 5.64% 5.92% 6.02% 6.16% -
ROE 10.33% 10.40% 10.25% 10.29% 10.84% 10.39% 10.67% -
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 601.39 588.76 592.08 578.42 574.46 552.60 519.24 10.25%
EPS 36.14 36.61 34.95 32.63 34.03 33.24 32.00 8.42%
DPS 25.00 25.00 25.00 22.50 22.50 22.50 22.50 7.25%
NAPS 3.50 3.52 3.41 3.17 3.14 3.20 3.00 10.79%
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 204.20 200.20 201.37 196.68 195.52 188.80 176.94 9.99%
EPS 12.27 12.45 11.89 11.10 11.58 11.36 10.91 8.12%
DPS 8.50 8.50 8.50 7.66 7.66 7.68 7.68 6.97%
NAPS 1.1884 1.197 1.1598 1.0779 1.0687 1.0933 1.0223 10.52%
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 0.86 0.87 0.86 0.90 0.86 0.88 0.96 -7.05%
P/EPS 14.39 14.07 14.59 15.93 14.57 14.62 15.62 -5.30%
EY 6.95 7.11 6.85 6.28 6.86 6.84 6.40 5.63%
DY 4.81 4.85 4.90 4.33 4.54 4.63 4.50 4.52%
P/NAPS 1.49 1.46 1.50 1.64 1.58 1.52 1.67 -7.30%
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 0.96 0.90 0.87 0.87 0.90 0.90 1.01 -3.31%
P/EPS 16.05 14.48 14.74 15.48 15.13 14.92 16.40 -1.42%
EY 6.23 6.91 6.79 6.46 6.61 6.70 6.10 1.41%
DY 4.31 4.72 4.85 4.46 4.37 4.54 4.29 0.30%
P/NAPS 1.66 1.51 1.51 1.59 1.64 1.55 1.75 -3.44%

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