[SIME] YoY Cumulative 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- 76.95%
YoY- 6.26%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 13,307,435 10,093,824 8,815,195 7,206,566 7,013,992 5,762,471 5,973,193 14.27%
PBT 1,746,566 719,421 577,254 682,583 663,481 561,780 575,159 20.32%
Tax -351,159 -201,627 -287,674 -235,797 -243,006 -186,740 -252,502 5.64%
NP 1,395,407 517,794 289,580 446,786 420,475 375,040 322,657 27.62%
-
NP to SH 1,271,867 474,686 289,580 446,786 420,475 375,040 322,657 25.67%
-
Tax Rate 20.11% 28.03% 49.83% 34.54% 36.63% 33.24% 43.90% -
Total Cost 11,912,028 9,576,030 8,525,615 6,759,780 6,593,517 5,387,431 5,650,536 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 - 120,004 117,715 116,350 116,153 116,472 116,063 -
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 17.15% 5.14% 3.75% 5.49% 5.76% 5.51% 4.89% -
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 538.42 420.56 374.43 309.69 301.93 247.38 257.32 13.08%
EPS 24.07 19.80 12.30 19.20 18.10 16.10 13.90 9.57%
DPS 0.00 5.00 5.00 5.00 5.00 5.00 5.00 -
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 195.35 148.17 129.40 105.79 102.96 84.59 87.68 14.27%
EPS 18.67 6.97 4.25 6.56 6.17 5.51 4.74 25.65%
DPS 0.00 1.76 1.73 1.71 1.71 1.71 1.70 -
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 1.34 1.46 1.60 1.68 1.64 1.98 1.85 -5.23%
P/EPS 13.99 31.10 48.78 27.08 27.40 30.43 34.24 -13.85%
EY 7.15 3.22 2.05 3.69 3.65 3.29 2.92 16.08%
DY 0.00 0.81 0.83 0.96 1.01 1.02 1.05 -
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 1.45 1.47 1.60 1.87 1.71 2.01 1.87 -4.14%
P/EPS 15.16 31.35 48.78 30.21 28.45 30.93 34.53 -12.81%
EY 6.60 3.19 2.05 3.31 3.51 3.23 2.90 14.68%
DY 0.00 0.81 0.83 0.86 0.97 1.00 1.04 -
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