[SIME] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 2.16%
YoY- 16.23%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 14,656,116 12,053,093 11,783,585 11,524,942 11,458,644 11,817,148 11,824,633 15.37%
PBT 1,350,352 1,148,084 1,137,312 1,123,560 1,132,044 1,130,492 1,126,078 12.85%
Tax -493,852 -376,863 -396,856 -373,480 -397,820 -513,485 -498,724 -0.65%
NP 856,500 771,221 740,456 750,080 734,224 617,007 627,354 23.04%
-
NP to SH 856,500 771,221 740,456 750,080 734,224 617,007 627,354 23.04%
-
Tax Rate 36.57% 32.83% 34.89% 33.24% 35.14% 45.42% 44.29% -
Total Cost 13,799,616 11,281,872 11,043,129 10,774,862 10,724,420 11,200,141 11,197,278 14.93%
-
Net Worth 7,447,826 7,177,930 6,924,347 6,801,967 6,947,246 6,775,435 6,685,053 7.46%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 522,664 - 232,944 - 430,740 - -
Div Payout % - 67.77% - 31.06% - 69.81% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 7,447,826 7,177,930 6,924,347 6,801,967 6,947,246 6,775,435 6,685,053 7.46%
NOSH 2,327,445 2,322,954 2,323,606 2,329,440 2,323,493 2,328,328 2,329,287 -0.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.84% 6.40% 6.28% 6.51% 6.41% 5.22% 5.31% -
ROE 11.50% 10.74% 10.69% 11.03% 10.57% 9.11% 9.38% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 629.71 518.87 507.12 494.75 493.16 507.54 507.65 15.43%
EPS 36.80 33.20 31.87 32.20 31.60 26.50 26.93 23.11%
DPS 0.00 22.50 0.00 10.00 0.00 18.50 0.00 -
NAPS 3.20 3.09 2.98 2.92 2.99 2.91 2.87 7.51%
Adjusted Per Share Value based on latest NOSH - 2,334,561
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 214.35 176.28 172.33 168.55 167.58 172.83 172.94 15.37%
EPS 12.53 11.28 10.83 10.97 10.74 9.02 9.18 23.02%
DPS 0.00 7.64 0.00 3.41 0.00 6.30 0.00 -
NAPS 1.0892 1.0498 1.0127 0.9948 1.016 0.9909 0.9777 7.45%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 4.86 5.00 5.05 4.90 4.56 3.96 4.52 -
P/RPS 0.77 0.96 1.00 0.99 0.92 0.78 0.89 -9.19%
P/EPS 13.21 15.06 15.85 15.22 14.43 14.94 16.78 -14.72%
EY 7.57 6.64 6.31 6.57 6.93 6.69 5.96 17.26%
DY 0.00 4.50 0.00 2.04 0.00 4.67 0.00 -
P/NAPS 1.52 1.62 1.69 1.68 1.53 1.36 1.57 -2.13%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 27/08/02 28/05/02 26/02/02 28/11/01 29/08/01 30/05/01 -
Price 4.96 5.25 5.30 4.98 4.38 4.78 4.00 -
P/RPS 0.79 1.01 1.05 1.01 0.89 0.94 0.79 0.00%
P/EPS 13.48 15.81 16.63 15.47 13.86 18.04 14.85 -6.24%
EY 7.42 6.32 6.01 6.47 7.21 5.54 6.73 6.71%
DY 0.00 4.29 0.00 2.01 0.00 3.87 0.00 -
P/NAPS 1.55 1.70 1.78 1.71 1.46 1.64 1.39 7.52%

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