[SIME] YoY Cumulative 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- 96.37%
YoY- 12.11%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 10,093,824 8,815,195 7,206,566 7,013,992 5,762,471 5,973,193 5,273,760 -0.68%
PBT 719,421 577,254 682,583 663,481 561,780 575,159 463,667 -0.46%
Tax -201,627 -287,674 -235,797 -243,006 -186,740 -252,502 -179,813 -0.12%
NP 517,794 289,580 446,786 420,475 375,040 322,657 283,854 -0.63%
-
NP to SH 474,686 289,580 446,786 420,475 375,040 322,657 283,854 -0.54%
-
Tax Rate 28.03% 49.83% 34.54% 36.63% 33.24% 43.90% 38.78% -
Total Cost 9,576,030 8,525,615 6,759,780 6,593,517 5,387,431 5,650,536 4,989,906 -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 120,004 117,715 116,350 116,153 116,472 116,063 - -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 5.14% 3.75% 5.49% 5.76% 5.51% 4.89% 4.47% -
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 420.56 374.43 309.69 301.93 247.38 257.32 226.67 -0.65%
EPS 19.80 12.30 19.20 18.10 16.10 13.90 12.20 -0.51%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 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 147.62 128.92 105.40 102.58 84.28 87.36 77.13 -0.68%
EPS 6.94 4.24 6.53 6.15 5.48 4.72 4.15 -0.54%
DPS 1.76 1.72 1.70 1.70 1.70 1.70 0.00 -100.00%
NAPS 1.3514 1.1294 1.1911 1.0668 0.9948 0.9641 0.929 -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 1.46 1.60 1.68 1.64 1.98 1.85 0.00 -100.00%
P/EPS 31.10 48.78 27.08 27.40 30.43 34.24 0.00 -100.00%
EY 3.22 2.05 3.69 3.65 3.29 2.92 0.00 -100.00%
DY 0.81 0.83 0.96 1.01 1.02 1.05 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 1.47 1.60 1.87 1.71 2.01 1.87 2.21 0.43%
P/EPS 31.35 48.78 30.21 28.45 30.93 34.53 40.98 0.28%
EY 3.19 2.05 3.31 3.51 3.23 2.90 2.44 -0.28%
DY 0.81 0.83 0.86 0.97 1.00 1.04 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