[SIME] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -4.39%
YoY- -8.0%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 9,121,747 7,836,529 5,409,363 5,094,716 4,002,403 3,557,924 3,215,404 18.96%
PBT 1,453,655 1,087,540 566,378 407,827 360,060 367,180 295,100 30.40%
Tax -355,779 -334,207 -134,476 -106,919 -88,240 -126,226 -79,221 28.41%
NP 1,097,876 753,333 431,902 300,908 271,820 240,954 215,879 31.10%
-
NP to SH 1,021,259 636,363 401,950 250,067 271,820 240,954 215,879 29.53%
-
Tax Rate 24.47% 30.73% 23.74% 26.22% 24.51% 34.38% 26.85% -
Total Cost 8,023,871 7,083,196 4,977,461 4,793,808 3,730,583 3,316,970 2,999,525 17.80%
-
Net Worth 21,699,499 10,060,615 8,796,502 7,906,880 8,390,965 7,900,511 7,172,753 20.24%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,644,814 - 616,001 500,133 496,366 463,373 406,223 36.60%
Div Payout % 258.98% - 153.25% 200.00% 182.61% 192.31% 188.17% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 21,699,499 10,060,615 8,796,502 7,906,880 8,390,965 7,900,511 7,172,753 20.24%
NOSH 6,010,941 2,515,153 2,464,006 2,381,590 2,363,652 2,316,865 2,321,279 17.16%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.04% 9.61% 7.98% 5.91% 6.79% 6.77% 6.71% -
ROE 4.71% 6.33% 4.57% 3.16% 3.24% 3.05% 3.01% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 151.75 311.57 219.54 213.92 169.33 153.57 138.52 1.53%
EPS 16.99 11.62 16.30 10.50 11.50 10.40 9.30 10.55%
DPS 44.00 0.00 25.00 21.00 21.00 20.00 17.50 16.59%
NAPS 3.61 4.00 3.57 3.32 3.55 3.41 3.09 2.62%
Adjusted Per Share Value based on latest NOSH - 2,381,590
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 133.90 115.04 79.41 74.79 58.75 52.23 47.20 18.96%
EPS 14.99 9.34 5.90 3.67 3.99 3.54 3.17 29.52%
DPS 38.82 0.00 9.04 7.34 7.29 6.80 5.96 36.61%
NAPS 3.1854 1.4769 1.2913 1.1607 1.2318 1.1598 1.0529 20.24%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 9.25 9.60 5.50 5.80 5.55 5.10 5.00 -
P/RPS 6.10 3.08 2.51 2.71 3.28 3.32 3.61 9.12%
P/EPS 54.44 37.94 33.72 55.24 48.26 49.04 53.76 0.20%
EY 1.84 2.64 2.97 1.81 2.07 2.04 1.86 -0.17%
DY 4.76 0.00 4.55 3.62 3.78 3.92 3.50 5.25%
P/NAPS 2.56 2.40 1.54 1.75 1.56 1.50 1.62 7.91%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 28/08/07 29/08/06 29/08/05 24/08/04 18/09/03 27/08/02 -
Price 6.45 9.50 5.75 6.10 5.50 5.15 5.25 -
P/RPS 4.25 3.05 2.62 2.85 3.25 3.35 3.79 1.92%
P/EPS 37.96 37.55 35.25 58.10 47.83 49.52 56.45 -6.39%
EY 2.63 2.66 2.84 1.72 2.09 2.02 1.77 6.81%
DY 6.82 0.00 4.35 3.44 3.82 3.88 3.33 12.67%
P/NAPS 1.79 2.38 1.61 1.84 1.55 1.51 1.70 0.86%

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