[SIME] YoY Annualized Quarter Result on 30-Jun-2001 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- -1.65%
YoY- -19.82%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 14,903,515 13,717,794 12,053,093 11,817,148 10,971,536 9,910,451 -0.42%
PBT 1,343,599 1,284,128 1,148,084 1,130,492 1,199,080 1,018,243 -0.29%
Tax -424,898 -474,415 -376,863 -513,485 -429,557 -196,415 -0.80%
NP 918,701 809,713 771,221 617,007 769,523 821,828 -0.11%
-
NP to SH 918,701 809,713 771,221 617,007 769,523 821,828 -0.11%
-
Tax Rate 31.62% 36.94% 32.83% 45.42% 35.82% 19.29% -
Total Cost 13,984,814 12,908,081 11,281,872 11,200,141 10,202,013 9,088,623 -0.45%
-
Net Worth 8,277,635 7,934,257 7,177,930 6,775,435 6,416,566 6,169,530 -0.30%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 606,249 581,690 522,664 430,740 511,465 372,499 -0.51%
Div Payout % 65.99% 71.84% 67.77% 69.81% 66.47% 45.33% -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 8,277,635 7,934,257 7,177,930 6,775,435 6,416,566 6,169,530 -0.30%
NOSH 2,331,728 2,326,761 2,322,954 2,328,328 2,324,843 2,328,124 -0.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 6.16% 5.90% 6.40% 5.22% 7.01% 8.29% -
ROE 11.10% 10.21% 10.74% 9.11% 11.99% 13.32% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 639.16 589.57 518.87 507.54 471.93 425.68 -0.42%
EPS 39.40 34.80 33.20 26.50 33.10 35.30 -0.11%
DPS 26.00 25.00 22.50 18.50 22.00 16.00 -0.50%
NAPS 3.55 3.41 3.09 2.91 2.76 2.65 -0.30%
Adjusted Per Share Value based on latest NOSH - 2,325,253
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 218.78 201.37 176.94 173.47 161.06 145.48 -0.42%
EPS 13.49 11.89 11.32 9.06 11.30 12.06 -0.11%
DPS 8.90 8.54 7.67 6.32 7.51 5.47 -0.51%
NAPS 1.2151 1.1647 1.0537 0.9946 0.9419 0.9057 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 5.55 5.10 5.00 3.96 4.88 0.00 -
P/RPS 0.87 0.87 0.96 0.78 1.03 0.00 -100.00%
P/EPS 14.09 14.66 15.06 14.94 14.74 0.00 -100.00%
EY 7.10 6.82 6.64 6.69 6.78 0.00 -100.00%
DY 4.68 4.90 4.50 4.67 4.51 0.00 -100.00%
P/NAPS 1.56 1.50 1.62 1.36 1.77 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/04 18/09/03 27/08/02 29/08/01 30/08/00 - -
Price 5.50 5.15 5.25 4.78 4.22 0.00 -
P/RPS 0.86 0.87 1.01 0.94 0.89 0.00 -100.00%
P/EPS 13.96 14.80 15.81 18.04 12.75 0.00 -100.00%
EY 7.16 6.76 6.32 5.54 7.84 0.00 -100.00%
DY 4.73 4.85 4.29 3.87 5.21 0.00 -100.00%
P/NAPS 1.55 1.51 1.70 1.64 1.53 0.00 -100.00%

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