[SIME] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -1.82%
YoY- 12.11%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 20,187,648 17,630,390 14,413,132 14,027,984 11,524,942 11,946,386 10,547,520 -0.68%
PBT 1,438,842 1,154,508 1,365,166 1,326,962 1,123,560 1,150,318 927,334 -0.46%
Tax -403,254 -575,348 -471,594 -486,012 -373,480 -505,004 -359,626 -0.12%
NP 1,035,588 579,160 893,572 840,950 750,080 645,314 567,708 -0.63%
-
NP to SH 949,372 579,160 893,572 840,950 750,080 645,314 567,708 -0.54%
-
Tax Rate 28.03% 49.83% 34.54% 36.63% 33.24% 43.90% 38.78% -
Total Cost 19,152,060 17,051,230 13,519,560 13,187,034 10,774,862 11,301,072 9,979,812 -0.69%
-
Net Worth 9,240,330 7,722,133 8,144,536 7,294,428 6,801,967 6,592,416 6,351,815 -0.39%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 240,008 235,430 232,701 232,306 232,944 232,127 - -100.00%
Div Payout % 25.28% 40.65% 26.04% 27.62% 31.06% 35.97% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 9,240,330 7,722,133 8,144,536 7,294,428 6,801,967 6,592,416 6,351,815 -0.39%
NOSH 2,400,085 2,354,308 2,327,010 2,323,066 2,329,440 2,321,273 2,326,672 -0.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.13% 3.29% 6.20% 5.99% 6.51% 5.40% 5.38% -
ROE 10.27% 7.50% 10.97% 11.53% 11.03% 9.79% 8.94% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 841.12 748.86 619.38 603.86 494.75 514.65 453.33 -0.65%
EPS 39.60 24.60 38.40 36.20 32.20 27.80 24.40 -0.51%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 0.00 -100.00%
NAPS 3.85 3.28 3.50 3.14 2.92 2.84 2.73 -0.36%
Adjusted Per Share Value based on latest NOSH - 2,318,539
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 296.35 258.81 211.58 205.93 169.18 175.37 154.83 -0.68%
EPS 13.94 8.50 13.12 12.34 11.01 9.47 8.33 -0.54%
DPS 3.52 3.46 3.42 3.41 3.42 3.41 0.00 -100.00%
NAPS 1.3564 1.1336 1.1956 1.0708 0.9985 0.9677 0.9324 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 6.15 6.00 5.20 4.96 4.90 4.76 0.00 -
P/RPS 0.73 0.80 0.84 0.82 0.99 0.92 0.00 -100.00%
P/EPS 15.55 24.39 13.54 13.70 15.22 17.12 0.00 -100.00%
EY 6.43 4.10 7.38 7.30 6.57 5.84 0.00 -100.00%
DY 1.63 1.67 1.92 2.02 2.04 2.10 0.00 -100.00%
P/NAPS 1.60 1.83 1.49 1.58 1.68 1.68 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 24/02/04 27/02/03 26/02/02 28/02/01 28/02/00 -
Price 6.20 6.00 5.80 5.15 4.98 4.80 5.00 -
P/RPS 0.74 0.80 0.94 0.85 1.01 0.93 1.10 0.42%
P/EPS 15.67 24.39 15.10 14.23 15.47 17.27 20.49 0.28%
EY 6.38 4.10 6.62 7.03 6.47 5.79 4.88 -0.28%
DY 1.61 1.67 1.72 1.94 2.01 2.08 0.00 -100.00%
P/NAPS 1.61 1.83 1.66 1.64 1.71 1.69 1.83 0.13%

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