[SIME] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -68.82%
YoY- 17.92%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,011,761 5,204,295 4,285,760 3,584,452 3,664,029 2,864,661 2,985,136 9.01%
PBT 378,004 399,194 391,665 368,278 337,588 283,011 276,430 5.35%
Tax -106,889 -108,933 -129,841 -115,787 -123,463 -99,455 -123,380 -2.36%
NP 271,115 290,261 261,824 252,491 214,125 183,556 153,050 9.99%
-
NP to SH 263,577 267,481 261,824 252,491 214,125 183,556 153,050 9.47%
-
Tax Rate 28.28% 27.29% 33.15% 31.44% 36.57% 35.14% 44.63% -
Total Cost 4,740,646 4,914,034 4,023,936 3,331,961 3,449,904 2,681,105 2,832,086 8.96%
-
Net Worth 9,114,345 8,194,055 8,302,886 8,153,838 7,447,826 6,947,246 6,493,030 5.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 9,114,345 8,194,055 8,302,886 8,153,838 7,447,826 6,947,246 6,493,030 5.81%
NOSH 2,463,336 2,388,937 2,358,774 2,316,431 2,327,445 2,323,493 2,318,939 1.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.41% 5.58% 6.11% 7.04% 5.84% 6.41% 5.13% -
ROE 2.89% 3.26% 3.15% 3.10% 2.88% 2.64% 2.36% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 203.45 217.85 181.69 154.74 157.43 123.29 128.73 7.92%
EPS 10.70 11.20 11.10 10.90 9.20 7.90 6.60 8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.43 3.52 3.52 3.20 2.99 2.80 4.75%
Adjusted Per Share Value based on latest NOSH - 2,316,431
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 73.57 76.40 62.91 52.62 53.79 42.05 43.82 9.01%
EPS 3.87 3.93 3.84 3.71 3.14 2.69 2.25 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.338 1.2029 1.2188 1.197 1.0933 1.0198 0.9532 5.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.00 6.20 5.75 5.15 4.86 4.56 4.28 -
P/RPS 2.95 2.85 3.16 3.33 3.09 3.70 3.32 -1.94%
P/EPS 56.07 55.37 51.80 47.25 52.83 57.72 64.85 -2.39%
EY 1.78 1.81 1.93 2.12 1.89 1.73 1.54 2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.81 1.63 1.46 1.52 1.53 1.53 0.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 30/11/04 28/11/03 26/11/02 28/11/01 27/11/00 -
Price 6.15 6.30 6.05 5.30 4.96 4.38 4.80 -
P/RPS 3.02 2.89 3.33 3.43 3.15 3.55 3.73 -3.45%
P/EPS 57.48 56.27 54.50 48.62 53.91 55.44 72.73 -3.84%
EY 1.74 1.78 1.83 2.06 1.85 1.80 1.37 4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.84 1.72 1.51 1.55 1.46 1.71 -0.49%

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