[SIME] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -68.82%
YoY- 17.92%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 14,903,515 10,901,112 7,206,566 3,584,452 13,717,794 10,159,870 7,013,992 65.35%
PBT 1,343,599 983,489 682,583 368,278 1,284,128 916,928 663,481 60.13%
Tax -424,898 -336,608 -235,797 -115,787 -474,415 -348,209 -243,006 45.18%
NP 918,701 646,881 446,786 252,491 809,713 568,719 420,475 68.45%
-
NP to SH 918,701 646,881 446,786 252,491 809,713 568,719 420,475 68.45%
-
Tax Rate 31.62% 34.23% 34.54% 31.44% 36.94% 37.98% 36.63% -
Total Cost 13,984,814 10,254,231 6,759,780 3,331,961 12,908,081 9,591,151 6,593,517 65.15%
-
Net Worth 8,277,635 8,260,530 8,144,536 8,153,838 7,934,257 7,388,685 7,294,428 8.80%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 606,249 116,345 116,350 - 581,690 116,540 116,153 201.19%
Div Payout % 65.99% 17.99% 26.04% - 71.84% 20.49% 27.62% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 8,277,635 8,260,530 8,144,536 8,153,838 7,934,257 7,388,685 7,294,428 8.80%
NOSH 2,331,728 2,326,910 2,327,010 2,316,431 2,326,761 2,330,815 2,323,066 0.24%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.16% 5.93% 6.20% 7.04% 5.90% 5.60% 5.99% -
ROE 11.10% 7.83% 5.49% 3.10% 10.21% 7.70% 5.76% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 639.16 468.48 309.69 154.74 589.57 435.89 301.93 64.94%
EPS 39.40 27.80 19.20 10.90 34.80 24.40 18.10 68.04%
DPS 26.00 5.00 5.00 0.00 25.00 5.00 5.00 200.44%
NAPS 3.55 3.55 3.50 3.52 3.41 3.17 3.14 8.53%
Adjusted Per Share Value based on latest NOSH - 2,316,431
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 217.96 159.43 105.40 52.42 200.62 148.59 102.58 65.35%
EPS 13.44 9.46 6.53 3.69 11.84 8.32 6.15 68.48%
DPS 8.87 1.70 1.70 0.00 8.51 1.70 1.70 201.12%
NAPS 1.2106 1.2081 1.1911 1.1925 1.1604 1.0806 1.0668 8.80%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 5.55 6.00 5.20 5.15 5.10 5.20 4.96 -
P/RPS 0.87 1.28 1.68 3.33 0.87 1.19 1.64 -34.49%
P/EPS 14.09 21.58 27.08 47.25 14.66 21.31 27.40 -35.84%
EY 7.10 4.63 3.69 2.12 6.82 4.69 3.65 55.89%
DY 4.68 0.83 0.96 0.00 4.90 0.96 1.01 178.19%
P/NAPS 1.56 1.69 1.49 1.46 1.50 1.64 1.58 -0.84%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 24/02/04 28/11/03 18/09/03 29/05/03 27/02/03 -
Price 5.50 5.25 5.80 5.30 5.15 5.05 5.15 -
P/RPS 0.86 1.12 1.87 3.43 0.87 1.16 1.71 -36.78%
P/EPS 13.96 18.88 30.21 48.62 14.80 20.70 28.45 -37.81%
EY 7.16 5.30 3.31 2.06 6.76 4.83 3.51 60.91%
DY 4.73 0.95 0.86 0.00 4.85 0.99 0.97 187.83%
P/NAPS 1.55 1.48 1.66 1.51 1.51 1.59 1.64 -3.69%

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