[SIME] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 6.78%
YoY- 4.99%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 20,162,150 18,645,727 14,903,515 13,717,794 12,053,093 11,817,148 10,971,536 10.66%
PBT 1,634,100 1,364,799 1,343,599 1,284,128 1,148,084 1,130,492 1,199,080 5.29%
Tax -429,886 -431,406 -424,898 -474,415 -376,863 -513,485 -429,557 0.01%
NP 1,204,214 933,393 918,701 809,713 771,221 617,007 769,523 7.74%
-
NP to SH 1,121,400 801,205 918,701 809,713 771,221 617,007 769,523 6.47%
-
Tax Rate 26.31% 31.61% 31.62% 36.94% 32.83% 45.42% 35.82% -
Total Cost 18,957,936 17,712,334 13,984,814 12,908,081 11,281,872 11,200,141 10,202,013 10.87%
-
Net Worth 8,677,539 7,964,500 8,277,635 7,934,257 7,177,930 6,775,435 6,416,566 5.15%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 729,205 618,140 606,249 581,690 522,664 430,740 511,465 6.08%
Div Payout % 65.03% 77.15% 65.99% 71.84% 67.77% 69.81% 66.47% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 8,677,539 7,964,500 8,277,635 7,934,257 7,177,930 6,775,435 6,416,566 5.15%
NOSH 2,430,683 2,377,462 2,331,728 2,326,761 2,322,954 2,328,328 2,324,843 0.74%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.97% 5.01% 6.16% 5.90% 6.40% 5.22% 7.01% -
ROE 12.92% 10.06% 11.10% 10.21% 10.74% 9.11% 11.99% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 829.48 784.27 639.16 589.57 518.87 507.54 471.93 9.85%
EPS 46.10 33.70 39.40 34.80 33.20 26.50 33.10 5.67%
DPS 30.00 26.00 26.00 25.00 22.50 18.50 22.00 5.30%
NAPS 3.57 3.35 3.55 3.41 3.09 2.91 2.76 4.38%
Adjusted Per Share Value based on latest NOSH - 2,316,865
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 295.97 273.71 218.78 201.37 176.94 173.47 161.06 10.66%
EPS 16.46 11.76 13.49 11.89 11.32 9.06 11.30 6.46%
DPS 10.70 9.07 8.90 8.54 7.67 6.32 7.51 6.07%
NAPS 1.2738 1.1692 1.2151 1.1647 1.0537 0.9946 0.9419 5.15%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 5.50 5.80 5.55 5.10 5.00 3.96 4.88 -
P/RPS 0.66 0.74 0.87 0.87 0.96 0.78 1.03 -7.14%
P/EPS 11.92 17.21 14.09 14.66 15.06 14.94 14.74 -3.47%
EY 8.39 5.81 7.10 6.82 6.64 6.69 6.78 3.61%
DY 5.45 4.48 4.68 4.90 4.50 4.67 4.51 3.20%
P/NAPS 1.54 1.73 1.56 1.50 1.62 1.36 1.77 -2.29%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 24/08/04 18/09/03 27/08/02 29/08/01 30/08/00 -
Price 5.75 6.10 5.50 5.15 5.25 4.78 4.22 -
P/RPS 0.69 0.78 0.86 0.87 1.01 0.94 0.89 -4.15%
P/EPS 12.46 18.10 13.96 14.80 15.81 18.04 12.75 -0.38%
EY 8.02 5.52 7.16 6.76 6.32 5.54 7.84 0.37%
DY 5.22 4.26 4.73 4.85 4.29 3.87 5.21 0.03%
P/NAPS 1.61 1.82 1.55 1.51 1.70 1.64 1.53 0.85%

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