[SIME] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -11.52%
YoY- 6.26%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 26,614,870 20,187,648 17,630,390 14,413,132 14,027,984 11,524,942 11,946,386 14.27%
PBT 3,493,132 1,438,842 1,154,508 1,365,166 1,326,962 1,123,560 1,150,318 20.32%
Tax -702,318 -403,254 -575,348 -471,594 -486,012 -373,480 -505,004 5.64%
NP 2,790,814 1,035,588 579,160 893,572 840,950 750,080 645,314 27.62%
-
NP to SH 2,543,734 949,372 579,160 893,572 840,950 750,080 645,314 25.67%
-
Tax Rate 20.11% 28.03% 49.83% 34.54% 36.63% 33.24% 43.90% -
Total Cost 23,824,056 19,152,060 17,051,230 13,519,560 13,187,034 10,774,862 11,301,072 13.22%
-
Net Worth 7,414,771 9,240,330 7,722,133 8,144,536 7,294,428 6,801,967 6,592,416 1.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 240,008 235,430 232,701 232,306 232,944 232,127 -
Div Payout % - 25.28% 40.65% 26.04% 27.62% 31.06% 35.97% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 7,414,771 9,240,330 7,722,133 8,144,536 7,294,428 6,801,967 6,592,416 1.97%
NOSH 2,471,590 2,400,085 2,354,308 2,327,010 2,323,066 2,329,440 2,321,273 1.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.49% 5.13% 3.29% 6.20% 5.99% 6.51% 5.40% -
ROE 34.31% 10.27% 7.50% 10.97% 11.53% 11.03% 9.79% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,076.83 841.12 748.86 619.38 603.86 494.75 514.65 13.08%
EPS 48.14 39.60 24.60 38.40 36.20 32.20 27.80 9.57%
DPS 0.00 10.00 10.00 10.00 10.00 10.00 10.00 -
NAPS 3.00 3.85 3.28 3.50 3.14 2.92 2.84 0.91%
Adjusted Per Share Value based on latest NOSH - 2,313,035
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 390.70 296.35 258.81 211.58 205.93 169.18 175.37 14.27%
EPS 37.34 13.94 8.50 13.12 12.34 11.01 9.47 25.67%
DPS 0.00 3.52 3.46 3.42 3.41 3.42 3.41 -
NAPS 1.0885 1.3564 1.1336 1.1956 1.0708 0.9985 0.9677 1.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 7.20 6.15 6.00 5.20 4.96 4.90 4.76 -
P/RPS 0.67 0.73 0.80 0.84 0.82 0.99 0.92 -5.14%
P/EPS 7.00 15.55 24.39 13.54 13.70 15.22 17.12 -13.84%
EY 14.29 6.43 4.10 7.38 7.30 6.57 5.84 16.07%
DY 0.00 1.63 1.67 1.92 2.02 2.04 2.10 -
P/NAPS 2.40 1.60 1.83 1.49 1.58 1.68 1.68 6.12%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 24/02/04 27/02/03 26/02/02 28/02/01 -
Price 7.80 6.20 6.00 5.80 5.15 4.98 4.80 -
P/RPS 0.72 0.74 0.80 0.94 0.85 1.01 0.93 -4.17%
P/EPS 7.58 15.67 24.39 15.10 14.23 15.47 17.27 -12.81%
EY 13.19 6.38 4.10 6.62 7.03 6.47 5.79 14.70%
DY 0.00 1.61 1.67 1.72 1.94 2.01 2.08 -
P/NAPS 2.60 1.61 1.83 1.66 1.64 1.71 1.69 7.44%

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