[SIME] YoY TTM 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- 2.0%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 19,924,356 16,512,144 13,910,408 13,319,180 11,582,775 11,670,959 11.28%
PBT 1,506,967 1,238,220 1,303,210 1,249,785 1,117,163 1,310,693 2.82%
Tax -426,706 -476,725 -467,226 -460,705 -448,524 -502,346 -3.20%
NP 1,080,261 761,495 835,984 789,080 668,639 808,347 5.96%
-
NP to SH 986,312 761,495 835,984 789,080 668,639 808,347 4.05%
-
Tax Rate 28.32% 38.50% 35.85% 36.86% 40.15% 38.33% -
Total Cost 18,844,095 15,750,649 13,074,424 12,530,100 10,914,136 10,862,612 11.64%
-
Net Worth 9,296,227 7,586,639 8,095,625 7,280,214 6,816,918 6,598,408 7.09%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 620,864 612,016 579,024 522,150 430,637 511,029 3.96%
Div Payout % 62.95% 80.37% 69.26% 66.17% 64.41% 63.22% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 9,296,227 7,586,639 8,095,625 7,280,214 6,816,918 6,598,408 7.09%
NOSH 2,414,604 2,312,999 2,313,035 2,318,539 2,334,561 2,323,383 0.77%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.42% 4.61% 6.01% 5.92% 5.77% 6.93% -
ROE 10.61% 10.04% 10.33% 10.84% 9.81% 12.25% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 825.16 713.88 601.39 574.46 496.14 502.33 10.42%
EPS 40.85 32.92 36.14 34.03 28.64 34.79 3.26%
DPS 26.00 26.46 25.00 22.50 18.50 22.00 3.39%
NAPS 3.85 3.28 3.50 3.14 2.92 2.84 6.27%
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 CAGR
RPS 291.39 241.49 203.44 194.79 169.40 170.69 11.28%
EPS 14.42 11.14 12.23 11.54 9.78 11.82 4.05%
DPS 9.08 8.95 8.47 7.64 6.30 7.47 3.97%
NAPS 1.3596 1.1095 1.184 1.0647 0.997 0.965 7.09%
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 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 -
P/RPS 0.75 0.84 0.86 0.86 0.99 0.95 -4.61%
P/EPS 15.06 18.22 14.39 14.57 17.11 13.68 1.93%
EY 6.64 5.49 6.95 6.86 5.85 7.31 -1.90%
DY 4.23 4.41 4.81 4.54 3.78 4.62 -1.74%
P/NAPS 1.60 1.83 1.49 1.58 1.68 1.68 -0.97%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/06 28/02/05 24/02/04 27/02/03 26/02/02 28/02/01 -
Price 6.20 6.00 5.80 5.15 4.98 4.80 -
P/RPS 0.75 0.84 0.96 0.90 1.00 0.96 -4.81%
P/EPS 15.18 18.22 16.05 15.13 17.39 13.80 1.92%
EY 6.59 5.49 6.23 6.61 5.75 7.25 -1.88%
DY 4.19 4.41 4.31 4.37 3.71 4.58 -1.76%
P/NAPS 1.61 1.83 1.66 1.64 1.71 1.69 -0.96%

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