[SIME] YoY TTM Result on 30-Sep-2001 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 4.92%
YoY- -17.64%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 15,604,863 13,638,217 12,861,467 11,678,582 11,331,068 8.32%
PBT 1,366,936 1,314,798 1,202,711 1,137,113 1,258,930 2.07%
Tax -438,902 -466,759 -429,084 -489,764 -472,977 -1.85%
NP 928,034 848,039 773,627 647,349 785,953 4.23%
-
NP to SH 928,034 848,039 773,627 647,349 785,953 4.23%
-
Tax Rate 32.11% 35.50% 35.68% 43.07% 37.57% -
Total Cost 14,676,829 12,790,178 12,087,840 11,031,233 10,545,115 8.61%
-
Net Worth 8,302,886 8,153,838 7,447,826 6,947,246 6,493,030 6.33%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 612,018 579,300 522,951 430,078 511,695 4.57%
Div Payout % 65.95% 68.31% 67.60% 66.44% 65.11% -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 8,302,886 8,153,838 7,447,826 6,947,246 6,493,030 6.33%
NOSH 2,358,774 2,316,431 2,327,445 2,323,493 2,318,939 0.42%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.95% 6.22% 6.02% 5.54% 6.94% -
ROE 11.18% 10.40% 10.39% 9.32% 12.10% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 661.57 588.76 552.60 502.63 488.63 7.86%
EPS 39.34 36.61 33.24 27.86 33.89 3.79%
DPS 26.00 25.00 22.50 18.50 22.00 4.26%
NAPS 3.52 3.52 3.20 2.99 2.80 5.88%
Adjusted Per Share Value based on latest NOSH - 2,323,493
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 229.07 200.20 188.80 171.44 166.34 8.32%
EPS 13.62 12.45 11.36 9.50 11.54 4.22%
DPS 8.98 8.50 7.68 6.31 7.51 4.56%
NAPS 1.2188 1.197 1.0933 1.0198 0.9532 6.33%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 5.75 5.15 4.86 4.56 4.28 -
P/RPS 0.87 0.87 0.88 0.91 0.88 -0.28%
P/EPS 14.61 14.07 14.62 16.37 12.63 3.70%
EY 6.84 7.11 6.84 6.11 7.92 -3.59%
DY 4.52 4.85 4.63 4.06 5.14 -3.16%
P/NAPS 1.63 1.46 1.52 1.53 1.53 1.59%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/04 28/11/03 26/11/02 28/11/01 27/11/00 -
Price 6.05 5.30 4.96 4.38 4.80 -
P/RPS 0.91 0.90 0.90 0.87 0.98 -1.83%
P/EPS 15.38 14.48 14.92 15.72 14.16 2.08%
EY 6.50 6.91 6.70 6.36 7.06 -2.04%
DY 4.30 4.72 4.54 4.22 4.58 -1.56%
P/NAPS 1.72 1.51 1.55 1.46 1.71 0.14%

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