[SIME] YoY 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- -23.05%
YoY- -5.84%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 6,775,744 4,889,529 4,529,435 3,622,154 3,349,963 2,897,810 2,988,057 14.61%
PBT 1,115,305 320,227 185,589 314,305 325,893 278,819 298,769 24.53%
Tax -174,395 -92,694 -157,833 -120,010 -119,543 -87,385 -129,162 5.12%
NP 940,910 227,533 27,756 194,295 206,350 191,434 169,607 33.03%
-
NP to SH 859,956 207,205 27,756 194,295 206,350 191,434 169,607 31.05%
-
Tax Rate 15.64% 28.95% 85.04% 38.18% 36.68% 31.34% 43.23% -
Total Cost 5,834,834 4,661,996 4,501,679 3,427,859 3,143,613 2,706,376 2,818,450 12.88%
-
Net Worth 7,425,285 9,296,227 7,586,639 8,095,625 7,280,214 6,816,918 6,598,408 1.98%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 120,730 115,649 115,651 115,926 116,728 116,169 -
Div Payout % - 58.27% 416.67% 59.52% 56.18% 60.98% 68.49% -
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 7,425,285 9,296,227 7,586,639 8,095,625 7,280,214 6,816,918 6,598,408 1.98%
NOSH 2,475,095 2,414,604 2,312,999 2,313,035 2,318,539 2,334,561 2,323,383 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 13.89% 4.65% 0.61% 5.36% 6.16% 6.61% 5.68% -
ROE 11.58% 2.23% 0.37% 2.40% 2.83% 2.81% 2.57% -
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 273.76 202.50 195.83 156.60 144.49 124.13 128.61 13.41%
EPS 16.23 8.60 1.20 8.40 8.90 8.20 7.30 14.23%
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 99.10 71.51 66.24 52.97 48.99 42.38 43.70 14.61%
EPS 12.58 3.03 0.41 2.84 3.02 2.80 2.48 31.06%
DPS 0.00 1.77 1.69 1.69 1.70 1.71 1.70 -
NAPS 1.0859 1.3596 1.1095 1.184 1.0647 0.997 0.965 1.98%
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 2.63 3.04 3.06 3.32 3.43 3.95 3.70 -5.52%
P/EPS 20.72 71.67 500.00 61.90 55.73 59.76 65.21 -17.38%
EY 4.83 1.40 0.20 1.62 1.79 1.67 1.53 21.10%
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 2.85 3.06 3.06 3.70 3.56 4.01 3.73 -4.38%
P/EPS 22.45 72.25 500.00 69.05 57.87 60.73 65.75 -16.39%
EY 4.45 1.38 0.20 1.45 1.73 1.65 1.52 19.59%
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