[SIME] YoY TTM Result on 31-Mar-2001 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -13.35%
YoY- 29.79%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 14,459,076 13,398,124 11,754,427 11,977,584 7,862,540 16.43%
PBT 1,350,669 1,212,028 1,138,967 1,228,745 815,022 13.45%
Tax -462,834 -456,151 -436,740 -528,281 -275,327 13.85%
NP 887,835 755,877 702,227 700,464 539,695 13.24%
-
NP to SH 887,835 755,877 702,227 700,464 539,695 13.24%
-
Tax Rate 34.27% 37.64% 38.35% 42.99% 33.78% -
Total Cost 13,571,241 12,642,247 11,052,200 11,277,120 7,322,845 16.66%
-
Net Worth 8,259,734 7,342,710 6,888,460 6,630,551 6,533,045 6.03%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 579,024 522,150 430,637 511,029 116,835 49.16%
Div Payout % 65.22% 69.08% 61.32% 72.96% 21.65% -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 8,259,734 7,342,710 6,888,460 6,630,551 6,533,045 6.03%
NOSH 2,326,685 2,316,312 2,311,564 2,310,296 2,324,927 0.01%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.14% 5.64% 5.97% 5.85% 6.86% -
ROE 10.75% 10.29% 10.19% 10.56% 8.26% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 621.45 578.42 508.51 518.44 338.18 16.41%
EPS 38.16 32.63 30.38 30.32 23.21 13.22%
DPS 25.00 22.50 18.50 22.00 5.03 49.27%
NAPS 3.55 3.17 2.98 2.87 2.81 6.01%
Adjusted Per Share Value based on latest NOSH - 2,310,296
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 211.46 195.95 171.91 175.17 114.99 16.43%
EPS 12.98 11.05 10.27 10.24 7.89 13.24%
DPS 8.47 7.64 6.30 7.47 1.71 49.14%
NAPS 1.208 1.0739 1.0074 0.9697 0.9555 6.03%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.00 5.20 5.05 4.52 4.96 -
P/RPS 0.97 0.90 0.99 0.87 1.47 -9.86%
P/EPS 15.72 15.93 16.62 14.91 21.37 -7.38%
EY 6.36 6.28 6.02 6.71 4.68 7.96%
DY 4.17 4.33 3.66 4.87 1.01 42.51%
P/NAPS 1.69 1.64 1.69 1.57 1.77 -1.14%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/04 29/05/03 28/05/02 30/05/01 - -
Price 5.25 5.05 5.30 4.00 0.00 -
P/RPS 0.84 0.87 1.04 0.77 0.00 -
P/EPS 13.76 15.48 17.45 13.19 0.00 -
EY 7.27 6.46 5.73 7.58 0.00 -
DY 4.76 4.46 3.49 5.50 0.00 -
P/NAPS 1.48 1.59 1.78 1.39 0.00 -

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