[SIME] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 35.85%
YoY- 12.81%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 7,836,529 5,409,363 5,094,716 4,002,403 3,557,924 3,215,404 2,939,573 17.74%
PBT 1,087,540 566,378 407,827 360,060 367,180 295,100 285,933 24.92%
Tax -334,207 -134,476 -106,919 -88,240 -126,226 -79,221 -139,442 15.67%
NP 753,333 431,902 300,908 271,820 240,954 215,879 146,491 31.36%
-
NP to SH 636,363 401,950 250,067 271,820 240,954 215,879 146,491 27.72%
-
Tax Rate 30.73% 23.74% 26.22% 24.51% 34.38% 26.85% 48.77% -
Total Cost 7,083,196 4,977,461 4,793,808 3,730,583 3,316,970 2,999,525 2,793,082 16.76%
-
Net Worth 10,060,615 8,796,502 7,906,880 8,390,965 7,900,511 7,172,753 6,766,489 6.83%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 616,001 500,133 496,366 463,373 406,223 313,909 -
Div Payout % - 153.25% 200.00% 182.61% 192.31% 188.17% 214.29% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 10,060,615 8,796,502 7,906,880 8,390,965 7,900,511 7,172,753 6,766,489 6.83%
NOSH 2,515,153 2,464,006 2,381,590 2,363,652 2,316,865 2,321,279 2,325,253 1.31%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.61% 7.98% 5.91% 6.79% 6.77% 6.71% 4.98% -
ROE 6.33% 4.57% 3.16% 3.24% 3.05% 3.01% 2.16% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 311.57 219.54 213.92 169.33 153.57 138.52 126.42 16.21%
EPS 11.62 16.30 10.50 11.50 10.40 9.30 6.30 10.73%
DPS 0.00 25.00 21.00 21.00 20.00 17.50 13.50 -
NAPS 4.00 3.57 3.32 3.55 3.41 3.09 2.91 5.44%
Adjusted Per Share Value based on latest NOSH - 2,363,652
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 114.61 79.11 74.51 58.54 52.03 47.03 42.99 17.74%
EPS 9.31 5.88 3.66 3.98 3.52 3.16 2.14 27.75%
DPS 0.00 9.01 7.31 7.26 6.78 5.94 4.59 -
NAPS 1.4714 1.2865 1.1564 1.2272 1.1554 1.049 0.9896 6.83%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 9.60 5.50 5.80 5.55 5.10 5.00 3.96 -
P/RPS 3.08 2.51 2.71 3.28 3.32 3.61 3.13 -0.26%
P/EPS 37.94 33.72 55.24 48.26 49.04 53.76 62.86 -8.06%
EY 2.64 2.97 1.81 2.07 2.04 1.86 1.59 8.81%
DY 0.00 4.55 3.62 3.78 3.92 3.50 3.41 -
P/NAPS 2.40 1.54 1.75 1.56 1.50 1.62 1.36 9.92%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 29/08/05 24/08/04 18/09/03 27/08/02 29/08/01 -
Price 9.50 5.75 6.10 5.50 5.15 5.25 4.78 -
P/RPS 3.05 2.62 2.85 3.25 3.35 3.79 3.78 -3.51%
P/EPS 37.55 35.25 58.10 47.83 49.52 56.45 75.87 -11.05%
EY 2.66 2.84 1.72 2.09 2.02 1.77 1.32 12.38%
DY 0.00 4.35 3.44 3.82 3.88 3.33 2.82 -
P/NAPS 2.38 1.61 1.84 1.55 1.51 1.70 1.64 6.40%

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