[SIME] YoY Annual (Unaudited) Result on 30-Jun-2005 [#4]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
YoY- -12.79%
View:
Show?
Annual (Unaudited) Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 34,044,712 28,230,248 20,162,150 18,645,727 14,903,515 13,717,794 12,053,093 18.87%
PBT 5,206,358 3,572,214 1,634,100 1,364,799 1,343,599 1,284,128 1,148,084 28.62%
Tax -1,453,844 -889,093 -429,886 -431,406 -424,898 -474,415 -376,863 25.20%
NP 3,752,514 2,683,121 1,204,214 933,393 918,701 809,713 771,221 30.14%
-
NP to SH 3,512,108 2,385,669 1,121,400 801,205 918,701 809,713 771,221 28.71%
-
Tax Rate 27.92% 24.89% 26.31% 31.61% 31.62% 36.94% 32.83% -
Total Cost 30,292,198 25,547,127 18,957,936 17,712,334 13,984,814 12,908,081 11,281,872 17.87%
-
Net Worth 21,262,299 7,852,804 8,677,539 7,964,500 8,277,635 7,934,257 7,177,930 19.82%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,886,018 - 729,205 618,140 606,249 581,690 522,664 32.91%
Div Payout % 82.17% - 65.03% 77.15% 65.99% 71.84% 67.77% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 21,262,299 7,852,804 8,677,539 7,964,500 8,277,635 7,934,257 7,177,930 19.82%
NOSH 5,889,833 2,492,953 2,430,683 2,377,462 2,331,728 2,326,761 2,322,954 16.75%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.02% 9.50% 5.97% 5.01% 6.16% 5.90% 6.40% -
ROE 16.52% 30.38% 12.92% 10.06% 11.10% 10.21% 10.74% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 578.03 1,132.40 829.48 784.27 639.16 589.57 518.87 1.81%
EPS 59.63 44.16 46.10 33.70 39.40 34.80 33.20 10.24%
DPS 49.00 0.00 30.00 26.00 26.00 25.00 22.50 13.83%
NAPS 3.61 3.15 3.57 3.35 3.55 3.41 3.09 2.62%
Adjusted Per Share Value based on latest NOSH - 2,381,590
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 499.76 414.41 295.97 273.71 218.78 201.37 176.94 18.87%
EPS 51.56 35.02 16.46 11.76 13.49 11.89 11.32 28.71%
DPS 42.37 0.00 10.70 9.07 8.90 8.54 7.67 32.92%
NAPS 3.1212 1.1528 1.2738 1.1692 1.2151 1.1647 1.0537 19.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 9.25 9.60 5.50 5.80 5.55 5.10 5.00 -
P/RPS 1.60 0.85 0.66 0.74 0.87 0.87 0.96 8.87%
P/EPS 15.51 10.03 11.92 17.21 14.09 14.66 15.06 0.49%
EY 6.45 9.97 8.39 5.81 7.10 6.82 6.64 -0.48%
DY 5.30 0.00 5.45 4.48 4.68 4.90 4.50 2.76%
P/NAPS 2.56 3.05 1.54 1.73 1.56 1.50 1.62 7.91%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 28/08/07 29/08/06 29/08/05 24/08/04 18/09/03 27/08/02 -
Price 6.45 9.50 5.75 6.10 5.50 5.15 5.25 -
P/RPS 1.12 0.84 0.69 0.78 0.86 0.87 1.01 1.73%
P/EPS 10.82 9.93 12.46 18.10 13.96 14.80 15.81 -6.11%
EY 9.24 10.07 8.02 5.52 7.16 6.76 6.32 6.52%
DY 7.60 0.00 5.22 4.26 4.73 4.85 4.29 9.99%
P/NAPS 1.79 3.02 1.61 1.82 1.55 1.51 1.70 0.86%

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