[SIME] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 6.52%
YoY- 13.46%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 28,230,248 20,162,150 18,645,727 14,903,515 13,717,794 12,053,093 11,817,148 15.61%
PBT 3,572,214 1,634,100 1,364,799 1,343,599 1,284,128 1,148,084 1,130,492 21.12%
Tax -889,093 -429,886 -431,406 -424,898 -474,415 -376,863 -513,485 9.57%
NP 2,683,121 1,204,214 933,393 918,701 809,713 771,221 617,007 27.74%
-
NP to SH 2,385,669 1,121,400 801,205 918,701 809,713 771,221 617,007 25.26%
-
Tax Rate 24.89% 26.31% 31.61% 31.62% 36.94% 32.83% 45.42% -
Total Cost 25,547,127 18,957,936 17,712,334 13,984,814 12,908,081 11,281,872 11,200,141 14.72%
-
Net Worth 7,852,804 8,677,539 7,964,500 8,277,635 7,934,257 7,177,930 6,775,435 2.48%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 729,205 618,140 606,249 581,690 522,664 430,740 -
Div Payout % - 65.03% 77.15% 65.99% 71.84% 67.77% 69.81% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 7,852,804 8,677,539 7,964,500 8,277,635 7,934,257 7,177,930 6,775,435 2.48%
NOSH 2,492,953 2,430,683 2,377,462 2,331,728 2,326,761 2,322,954 2,328,328 1.14%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.50% 5.97% 5.01% 6.16% 5.90% 6.40% 5.22% -
ROE 30.38% 12.92% 10.06% 11.10% 10.21% 10.74% 9.11% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,132.40 829.48 784.27 639.16 589.57 518.87 507.54 14.30%
EPS 44.16 46.10 33.70 39.40 34.80 33.20 26.50 8.87%
DPS 0.00 30.00 26.00 26.00 25.00 22.50 18.50 -
NAPS 3.15 3.57 3.35 3.55 3.41 3.09 2.91 1.32%
Adjusted Per Share Value based on latest NOSH - 2,363,652
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 414.41 295.97 273.71 218.78 201.37 176.94 173.47 15.61%
EPS 35.02 16.46 11.76 13.49 11.89 11.32 9.06 25.26%
DPS 0.00 10.70 9.07 8.90 8.54 7.67 6.32 -
NAPS 1.1528 1.2738 1.1692 1.2151 1.1647 1.0537 0.9946 2.48%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 9.60 5.50 5.80 5.55 5.10 5.00 3.96 -
P/RPS 0.85 0.66 0.74 0.87 0.87 0.96 0.78 1.44%
P/EPS 10.03 11.92 17.21 14.09 14.66 15.06 14.94 -6.42%
EY 9.97 8.39 5.81 7.10 6.82 6.64 6.69 6.87%
DY 0.00 5.45 4.48 4.68 4.90 4.50 4.67 -
P/NAPS 3.05 1.54 1.73 1.56 1.50 1.62 1.36 14.40%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 29/08/05 24/08/04 18/09/03 27/08/02 29/08/01 -
Price 9.50 5.75 6.10 5.50 5.15 5.25 4.78 -
P/RPS 0.84 0.69 0.78 0.86 0.87 1.01 0.94 -1.85%
P/EPS 9.93 12.46 18.10 13.96 14.80 15.81 18.04 -9.46%
EY 10.07 8.02 5.52 7.16 6.76 6.32 5.54 10.46%
DY 0.00 5.22 4.26 4.73 4.85 4.29 3.87 -
P/NAPS 3.02 1.61 1.82 1.55 1.51 1.70 1.64 10.70%

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