[SIME] YoY Quarter Result on 31-Mar-2005 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 842.35%
YoY- 30.72%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 8,641,071 7,086,284 4,658,963 4,735,816 3,694,546 3,145,878 3,075,218 18.77%
PBT 1,575,345 738,108 348,301 379,719 300,906 253,447 291,204 32.46%
Tax -465,605 -203,727 -93,783 -118,160 -100,811 -105,203 -110,902 26.98%
NP 1,109,740 534,381 254,518 261,559 200,095 148,244 180,302 35.33%
-
NP to SH 1,089,551 477,439 244,764 261,559 200,095 148,244 180,302 34.92%
-
Tax Rate 29.56% 27.60% 26.93% 31.12% 33.50% 41.51% 38.08% -
Total Cost 7,531,331 6,551,903 4,404,445 4,474,257 3,494,451 2,997,634 2,894,916 17.25%
-
Net Worth 20,072,258 7,538,094 8,369,323 7,727,879 8,259,734 7,342,710 6,888,460 19.49%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 20,072,258 7,538,094 8,369,323 7,727,879 8,259,734 7,342,710 6,888,460 19.49%
NOSH 6,009,658 2,512,698 2,461,565 2,377,809 2,326,685 2,316,312 2,311,564 17.24%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 12.84% 7.54% 5.46% 5.52% 5.42% 4.71% 5.86% -
ROE 5.43% 6.33% 2.92% 3.38% 2.42% 2.02% 2.62% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 143.79 282.02 189.27 199.17 158.79 135.81 133.04 1.30%
EPS 18.13 8.89 10.00 11.00 8.60 6.40 7.80 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.00 3.40 3.25 3.55 3.17 2.98 1.91%
Adjusted Per Share Value based on latest NOSH - 2,377,809
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 126.85 104.02 68.39 69.52 54.23 46.18 45.14 18.77%
EPS 15.99 7.01 3.59 3.84 2.94 2.18 2.65 34.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9465 1.1066 1.2286 1.1344 1.2125 1.0779 1.0112 19.49%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 9.35 8.10 6.10 5.95 6.00 5.20 5.05 -
P/RPS 6.50 2.87 3.22 2.99 3.78 3.83 3.80 9.35%
P/EPS 51.57 42.63 61.35 54.09 69.77 81.25 64.74 -3.71%
EY 1.94 2.35 1.63 1.85 1.43 1.23 1.54 3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.70 1.79 1.83 1.69 1.64 1.69 8.77%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 31/05/07 30/05/06 31/05/05 26/05/04 29/05/03 28/05/02 -
Price 9.25 10.00 5.75 5.80 5.25 5.05 5.30 -
P/RPS 6.43 3.55 3.04 2.91 3.31 3.72 3.98 8.31%
P/EPS 51.02 52.63 57.83 52.73 61.05 78.91 67.95 -4.65%
EY 1.96 1.90 1.73 1.90 1.64 1.27 1.47 4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.33 1.69 1.78 1.48 1.59 1.78 7.64%

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