[SIME] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 5.41%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 11,458,644 11,817,148 11,824,633 11,946,386 11,940,544 10,971,536 10,483,236 6.10%
PBT 1,132,044 1,130,492 1,126,078 1,150,318 1,105,720 1,199,080 1,086,646 2.76%
Tax -397,820 -513,485 -498,724 -505,004 -493,520 -429,557 -367,212 5.47%
NP 734,224 617,007 627,354 645,314 612,200 769,523 719,434 1.36%
-
NP to SH 734,224 617,007 627,354 645,314 612,200 769,523 719,434 1.36%
-
Tax Rate 35.14% 45.42% 44.29% 43.90% 44.63% 35.82% 33.79% -
Total Cost 10,724,420 11,200,141 11,197,278 11,301,072 11,328,344 10,202,013 9,763,801 6.44%
-
Net Worth 6,947,246 6,775,435 6,685,053 6,592,416 6,493,030 6,416,566 6,535,381 4.15%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 430,740 - 232,127 - 511,465 - -
Div Payout % - 69.81% - 35.97% - 66.47% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 6,947,246 6,775,435 6,685,053 6,592,416 6,493,030 6,416,566 6,535,381 4.15%
NOSH 2,323,493 2,328,328 2,329,287 2,321,273 2,318,939 2,324,843 2,325,758 -0.06%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.41% 5.22% 5.31% 5.40% 5.13% 7.01% 6.86% -
ROE 10.57% 9.11% 9.38% 9.79% 9.43% 11.99% 11.01% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 493.16 507.54 507.65 514.65 514.91 471.93 450.74 6.17%
EPS 31.60 26.50 26.93 27.80 26.40 33.10 30.93 1.43%
DPS 0.00 18.50 0.00 10.00 0.00 22.00 0.00 -
NAPS 2.99 2.91 2.87 2.84 2.80 2.76 2.81 4.22%
Adjusted Per Share Value based on latest NOSH - 2,323,383
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 167.58 172.83 172.94 174.72 174.63 160.46 153.32 6.10%
EPS 10.74 9.02 9.18 9.44 8.95 11.25 10.52 1.38%
DPS 0.00 6.30 0.00 3.39 0.00 7.48 0.00 -
NAPS 1.016 0.9909 0.9777 0.9641 0.9496 0.9384 0.9558 4.15%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 4.56 3.96 4.52 4.76 4.28 4.88 4.96 -
P/RPS 0.92 0.78 0.89 0.92 0.83 1.03 1.10 -11.22%
P/EPS 14.43 14.94 16.78 17.12 16.21 14.74 16.03 -6.76%
EY 6.93 6.69 5.96 5.84 6.17 6.78 6.24 7.23%
DY 0.00 4.67 0.00 2.10 0.00 4.51 0.00 -
P/NAPS 1.53 1.36 1.57 1.68 1.53 1.77 1.77 -9.24%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 29/08/01 30/05/01 28/02/01 27/11/00 30/08/00 31/05/00 -
Price 4.38 4.78 4.00 4.80 4.80 4.22 4.94 -
P/RPS 0.89 0.94 0.79 0.93 0.93 0.89 1.10 -13.15%
P/EPS 13.86 18.04 14.85 17.27 18.18 12.75 15.97 -9.00%
EY 7.21 5.54 6.73 5.79 5.50 7.84 6.26 9.86%
DY 0.00 3.87 0.00 2.08 0.00 5.21 0.00 -
P/NAPS 1.46 1.64 1.39 1.69 1.71 1.53 1.76 -11.70%

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