[SIME] YoY 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- -3.63%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 4,889,529 4,529,435 3,622,154 3,349,963 2,897,810 2,988,057 2,648,166 -0.64%
PBT 320,227 185,589 314,305 325,893 278,819 298,769 247,006 -0.27%
Tax -92,694 -157,833 -120,010 -119,543 -87,385 -129,162 -99,793 0.07%
NP 227,533 27,756 194,295 206,350 191,434 169,607 147,213 -0.46%
-
NP to SH 207,205 27,756 194,295 206,350 191,434 169,607 147,213 -0.36%
-
Tax Rate 28.95% 85.04% 38.18% 36.68% 31.34% 43.23% 40.40% -
Total Cost 4,661,996 4,501,679 3,427,859 3,143,613 2,706,376 2,818,450 2,500,953 -0.65%
-
Net Worth 9,296,227 7,586,639 8,095,625 7,280,214 6,816,918 6,598,408 6,379,229 -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 120,730 115,649 115,651 115,926 116,728 116,169 116,835 -0.03%
Div Payout % 58.27% 416.67% 59.52% 56.18% 60.98% 68.49% 79.37% -
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 9,296,227 7,586,639 8,095,625 7,280,214 6,816,918 6,598,408 6,379,229 -0.39%
NOSH 2,414,604 2,312,999 2,313,035 2,318,539 2,334,561 2,323,383 2,336,714 -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 4.65% 0.61% 5.36% 6.16% 6.61% 5.68% 5.56% -
ROE 2.23% 0.37% 2.40% 2.83% 2.81% 2.57% 2.31% -
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 202.50 195.83 156.60 144.49 124.13 128.61 113.33 -0.61%
EPS 8.60 1.20 8.40 8.90 8.20 7.30 6.30 -0.33%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
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 71.51 66.24 52.97 48.99 42.38 43.70 38.73 -0.64%
EPS 3.03 0.41 2.84 3.02 2.80 2.48 2.15 -0.36%
DPS 1.77 1.69 1.69 1.70 1.71 1.70 1.71 -0.03%
NAPS 1.3596 1.1095 1.184 1.0647 0.997 0.965 0.933 -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 3.04 3.06 3.32 3.43 3.95 3.70 0.00 -100.00%
P/EPS 71.67 500.00 61.90 55.73 59.76 65.21 0.00 -100.00%
EY 1.40 0.20 1.62 1.79 1.67 1.53 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 3.06 3.06 3.70 3.56 4.01 3.73 4.41 0.38%
P/EPS 72.25 500.00 69.05 57.87 60.73 65.75 79.37 0.09%
EY 1.38 0.20 1.45 1.73 1.65 1.52 1.26 -0.09%
DY 0.81 0.83 0.86 0.97 1.00 1.04 1.00 0.22%
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