[SIME] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 9.03%
YoY- -12.79%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 19,670,382 20,187,648 20,817,180 18,645,727 18,068,014 17,630,390 17,143,040 9.61%
PBT 1,423,629 1,438,842 1,596,776 1,364,799 1,275,962 1,154,508 1,566,660 -6.18%
Tax -460,546 -403,254 -435,732 -431,406 -541,112 -575,348 -519,364 -7.70%
NP 963,082 1,035,588 1,161,044 933,393 734,850 579,160 1,047,296 -5.44%
-
NP to SH 959,266 949,372 1,069,924 801,205 734,850 579,160 1,047,296 -5.69%
-
Tax Rate 32.35% 28.03% 27.29% 31.61% 42.41% 49.83% 33.15% -
Total Cost 18,707,300 19,152,060 19,656,136 17,712,334 17,333,164 17,051,230 16,095,744 10.55%
-
Net Worth 8,229,968 9,240,330 8,194,055 7,964,500 7,687,547 7,722,133 8,302,886 -0.58%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 161,371 240,008 - 618,140 157,693 235,430 - -
Div Payout % 16.82% 25.28% - 77.15% 21.46% 40.65% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 8,229,968 9,240,330 8,194,055 7,964,500 7,687,547 7,722,133 8,302,886 -0.58%
NOSH 2,420,578 2,400,085 2,388,937 2,377,462 2,365,399 2,354,308 2,358,774 1.74%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.90% 5.13% 5.58% 5.01% 4.07% 3.29% 6.11% -
ROE 11.66% 10.27% 13.06% 10.06% 9.56% 7.50% 12.61% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 812.63 841.12 871.40 784.27 763.85 748.86 726.78 7.73%
EPS 39.60 39.60 44.80 33.70 31.07 24.60 44.40 -7.35%
DPS 6.67 10.00 0.00 26.00 6.67 10.00 0.00 -
NAPS 3.40 3.85 3.43 3.35 3.25 3.28 3.52 -2.28%
Adjusted Per Share Value based on latest NOSH - 2,381,590
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 288.75 296.35 305.59 273.71 265.23 258.81 251.65 9.61%
EPS 14.08 13.94 15.71 11.76 10.79 8.50 15.37 -5.68%
DPS 2.37 3.52 0.00 9.07 2.31 3.46 0.00 -
NAPS 1.2081 1.3564 1.2029 1.1692 1.1285 1.1336 1.2188 -0.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 6.10 6.15 6.20 5.80 5.95 6.00 5.75 -
P/RPS 0.75 0.73 0.71 0.74 0.78 0.80 0.79 -3.40%
P/EPS 15.39 15.55 13.84 17.21 19.15 24.39 12.95 12.20%
EY 6.50 6.43 7.22 5.81 5.22 4.10 7.72 -10.84%
DY 1.09 1.63 0.00 4.48 1.12 1.67 0.00 -
P/NAPS 1.79 1.60 1.81 1.73 1.83 1.83 1.63 6.44%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 29/11/05 29/08/05 31/05/05 28/02/05 30/11/04 -
Price 5.75 6.20 6.30 6.10 5.80 6.00 6.05 -
P/RPS 0.71 0.74 0.72 0.78 0.76 0.80 0.83 -9.89%
P/EPS 14.51 15.67 14.07 18.10 18.67 24.39 13.63 4.26%
EY 6.89 6.38 7.11 5.52 5.36 4.10 7.34 -4.13%
DY 1.16 1.61 0.00 4.26 1.15 1.67 0.00 -
P/NAPS 1.69 1.61 1.84 1.82 1.78 1.83 1.72 -1.16%

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