[SIME] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 2.99%
YoY- 34.98%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 7,086,284 4,658,963 4,735,816 3,694,546 3,145,878 3,075,218 2,895,282 16.08%
PBT 738,108 348,301 379,719 300,906 253,447 291,204 269,400 18.28%
Tax -203,727 -93,783 -118,160 -100,811 -105,203 -110,902 -121,541 8.98%
NP 534,381 254,518 261,559 200,095 148,244 180,302 147,859 23.86%
-
NP to SH 477,439 244,764 261,559 200,095 148,244 180,302 147,859 21.56%
-
Tax Rate 27.60% 26.93% 31.12% 33.50% 41.51% 38.08% 45.12% -
Total Cost 6,551,903 4,404,445 4,474,257 3,494,451 2,997,634 2,894,916 2,747,423 15.57%
-
Net Worth 7,538,094 8,369,323 7,727,879 8,259,734 7,342,710 6,888,460 6,630,551 2.16%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 7,538,094 8,369,323 7,727,879 8,259,734 7,342,710 6,888,460 6,630,551 2.16%
NOSH 2,512,698 2,461,565 2,377,809 2,326,685 2,316,312 2,311,564 2,310,296 1.40%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.54% 5.46% 5.52% 5.42% 4.71% 5.86% 5.11% -
ROE 6.33% 2.92% 3.38% 2.42% 2.02% 2.62% 2.23% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 282.02 189.27 199.17 158.79 135.81 133.04 125.32 14.46%
EPS 8.89 10.00 11.00 8.60 6.40 7.80 6.40 5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.40 3.25 3.55 3.17 2.98 2.87 0.74%
Adjusted Per Share Value based on latest NOSH - 2,326,685
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 103.64 68.14 69.26 54.03 46.01 44.98 42.34 16.08%
EPS 6.98 3.58 3.83 2.93 2.17 2.64 2.16 21.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1024 1.224 1.1302 1.208 1.0739 1.0074 0.9697 2.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 8.10 6.10 5.95 6.00 5.20 5.05 4.52 -
P/RPS 2.87 3.22 2.99 3.78 3.83 3.80 3.61 -3.74%
P/EPS 42.63 61.35 54.09 69.77 81.25 64.74 70.63 -8.06%
EY 2.35 1.63 1.85 1.43 1.23 1.54 1.42 8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.79 1.83 1.69 1.64 1.69 1.57 9.45%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 31/05/05 26/05/04 29/05/03 28/05/02 30/05/01 -
Price 10.00 5.75 5.80 5.25 5.05 5.30 4.00 -
P/RPS 3.55 3.04 2.91 3.31 3.72 3.98 3.19 1.79%
P/EPS 52.63 57.83 52.73 61.05 78.91 67.95 62.50 -2.82%
EY 1.90 1.73 1.90 1.64 1.27 1.47 1.60 2.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 1.69 1.78 1.48 1.59 1.78 1.39 15.66%

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