[SIME] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 14.0%
YoY- 3.7%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 32,722,472 20,047,044 20,817,180 17,143,040 14,337,808 14,656,116 11,458,644 19.10%
PBT 4,071,552 1,512,016 1,596,776 1,566,660 1,473,112 1,350,352 1,132,044 23.76%
Tax -1,267,224 -427,556 -435,732 -519,364 -463,148 -493,852 -397,820 21.28%
NP 2,804,328 1,084,460 1,161,044 1,047,296 1,009,964 856,500 734,224 25.01%
-
NP to SH 2,405,076 1,054,308 1,069,924 1,047,296 1,009,964 856,500 734,224 21.85%
-
Tax Rate 31.12% 28.28% 27.29% 33.15% 31.44% 36.57% 35.14% -
Total Cost 29,918,144 18,962,584 19,656,136 16,095,744 13,327,844 13,799,616 10,724,420 18.63%
-
Net Worth 0 9,114,345 8,194,055 8,302,886 8,153,838 7,447,826 6,947,246 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 0 9,114,345 8,194,055 8,302,886 8,153,838 7,447,826 6,947,246 -
NOSH 5,511,173 2,463,336 2,388,937 2,358,774 2,316,431 2,327,445 2,323,493 15.47%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.57% 5.41% 5.58% 6.11% 7.04% 5.84% 6.41% -
ROE 0.00% 11.57% 13.06% 12.61% 12.39% 11.50% 10.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 593.75 813.82 871.40 726.78 618.96 629.71 493.16 3.14%
EPS 43.64 42.80 44.80 44.40 43.60 36.80 31.60 5.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 3.70 3.43 3.52 3.52 3.20 2.99 -
Adjusted Per Share Value based on latest NOSH - 2,358,774
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 480.35 294.28 305.59 251.65 210.47 215.15 168.21 19.10%
EPS 35.31 15.48 15.71 15.37 14.83 12.57 10.78 21.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.338 1.2029 1.2188 1.197 1.0933 1.0198 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 10.40 6.00 6.20 5.75 5.15 4.86 4.56 -
P/RPS 1.75 0.74 0.71 0.79 0.83 0.77 0.92 11.30%
P/EPS 23.83 14.02 13.84 12.95 11.81 13.21 14.43 8.71%
EY 4.20 7.13 7.22 7.72 8.47 7.57 6.93 -8.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.62 1.81 1.63 1.46 1.52 1.53 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date - 27/11/06 29/11/05 30/11/04 28/11/03 26/11/02 28/11/01 -
Price 0.00 6.15 6.30 6.05 5.30 4.96 4.38 -
P/RPS 0.00 0.76 0.72 0.83 0.86 0.79 0.89 -
P/EPS 0.00 14.37 14.07 13.63 12.16 13.48 13.86 -
EY 0.00 6.96 7.11 7.34 8.23 7.42 7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.66 1.84 1.72 1.51 1.55 1.46 -

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