[SIME] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -9.83%
YoY- 2.41%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 14,413,132 14,337,808 13,717,794 13,546,493 14,027,984 14,656,116 12,053,093 12.62%
PBT 1,365,166 1,473,112 1,284,128 1,222,570 1,326,962 1,350,352 1,148,084 12.20%
Tax -471,594 -463,148 -474,415 -464,278 -486,012 -493,852 -376,863 16.07%
NP 893,572 1,009,964 809,713 758,292 840,950 856,500 771,221 10.28%
-
NP to SH 893,572 1,009,964 809,713 758,292 840,950 856,500 771,221 10.28%
-
Tax Rate 34.54% 31.44% 36.94% 37.98% 36.63% 36.57% 32.83% -
Total Cost 13,519,560 13,327,844 12,908,081 12,788,201 13,187,034 13,799,616 11,281,872 12.78%
-
Net Worth 8,144,536 8,153,838 7,934,257 7,388,685 7,294,428 7,447,826 7,177,930 8.76%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 232,701 - 581,690 155,387 232,306 - 522,664 -41.60%
Div Payout % 26.04% - 71.84% 20.49% 27.62% - 67.77% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 8,144,536 8,153,838 7,934,257 7,388,685 7,294,428 7,447,826 7,177,930 8.76%
NOSH 2,327,010 2,316,431 2,326,761 2,330,815 2,323,066 2,327,445 2,322,954 0.11%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.20% 7.04% 5.90% 5.60% 5.99% 5.84% 6.40% -
ROE 10.97% 12.39% 10.21% 10.26% 11.53% 11.50% 10.74% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 619.38 618.96 589.57 581.19 603.86 629.71 518.87 12.49%
EPS 38.40 43.60 34.80 32.53 36.20 36.80 33.20 10.15%
DPS 10.00 0.00 25.00 6.67 10.00 0.00 22.50 -41.67%
NAPS 3.50 3.52 3.41 3.17 3.14 3.20 3.09 8.63%
Adjusted Per Share Value based on latest NOSH - 2,316,312
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 210.79 209.69 200.62 198.12 205.16 214.35 176.28 12.62%
EPS 13.07 14.77 11.84 11.09 12.30 12.53 11.28 10.28%
DPS 3.40 0.00 8.51 2.27 3.40 0.00 7.64 -41.62%
NAPS 1.1911 1.1925 1.1604 1.0806 1.0668 1.0892 1.0498 8.75%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.20 5.15 5.10 5.20 4.96 4.86 5.00 -
P/RPS 0.84 0.83 0.87 0.89 0.82 0.77 0.96 -8.49%
P/EPS 13.54 11.81 14.66 15.98 13.70 13.21 15.06 -6.82%
EY 7.38 8.47 6.82 6.26 7.30 7.57 6.64 7.27%
DY 1.92 0.00 4.90 1.28 2.02 0.00 4.50 -43.23%
P/NAPS 1.49 1.46 1.50 1.64 1.58 1.52 1.62 -5.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 28/11/03 18/09/03 29/05/03 27/02/03 26/11/02 27/08/02 -
Price 5.80 5.30 5.15 5.05 5.15 4.96 5.25 -
P/RPS 0.94 0.86 0.87 0.87 0.85 0.79 1.01 -4.66%
P/EPS 15.10 12.16 14.80 15.52 14.23 13.48 15.81 -3.00%
EY 6.62 8.23 6.76 6.44 7.03 7.42 6.32 3.13%
DY 1.72 0.00 4.85 1.32 1.94 0.00 4.29 -45.53%
P/NAPS 1.66 1.51 1.51 1.59 1.64 1.55 1.70 -1.57%

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