[SIME] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 96.37%
YoY- 12.11%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,584,452 13,717,794 10,159,870 7,013,992 3,664,029 12,053,093 8,837,689 -45.17%
PBT 368,278 1,284,128 916,928 663,481 337,588 1,148,084 852,984 -42.84%
Tax -115,787 -474,415 -348,209 -243,006 -123,463 -376,863 -297,642 -46.67%
NP 252,491 809,713 568,719 420,475 214,125 771,221 555,342 -40.84%
-
NP to SH 252,491 809,713 568,719 420,475 214,125 771,221 555,342 -40.84%
-
Tax Rate 31.44% 36.94% 37.98% 36.63% 36.57% 32.83% 34.89% -
Total Cost 3,331,961 12,908,081 9,591,151 6,593,517 3,449,904 11,281,872 8,282,347 -45.47%
-
Net Worth 8,153,838 7,934,257 7,388,685 7,294,428 7,447,826 7,177,930 6,924,348 11.50%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 581,690 116,540 116,153 - 522,664 - -
Div Payout % - 71.84% 20.49% 27.62% - 67.77% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 8,153,838 7,934,257 7,388,685 7,294,428 7,447,826 7,177,930 6,924,348 11.50%
NOSH 2,316,431 2,326,761 2,330,815 2,323,066 2,327,445 2,322,954 2,323,606 -0.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.04% 5.90% 5.60% 5.99% 5.84% 6.40% 6.28% -
ROE 3.10% 10.21% 7.70% 5.76% 2.88% 10.74% 8.02% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 154.74 589.57 435.89 301.93 157.43 518.87 380.34 -45.06%
EPS 10.90 34.80 24.40 18.10 9.20 33.20 23.90 -40.72%
DPS 0.00 25.00 5.00 5.00 0.00 22.50 0.00 -
NAPS 3.52 3.41 3.17 3.14 3.20 3.09 2.98 11.73%
Adjusted Per Share Value based on latest NOSH - 2,318,539
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 52.62 201.37 149.14 102.96 53.79 176.94 129.73 -45.17%
EPS 3.71 11.89 8.35 6.17 3.14 11.32 8.15 -40.79%
DPS 0.00 8.54 1.71 1.71 0.00 7.67 0.00 -
NAPS 1.197 1.1647 1.0846 1.0708 1.0933 1.0537 1.0165 11.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.15 5.10 5.20 4.96 4.86 5.00 5.05 -
P/RPS 3.33 0.87 1.19 1.64 3.09 0.96 1.33 84.28%
P/EPS 47.25 14.66 21.31 27.40 52.83 15.06 21.13 70.91%
EY 2.12 6.82 4.69 3.65 1.89 6.64 4.73 -41.40%
DY 0.00 4.90 0.96 1.01 0.00 4.50 0.00 -
P/NAPS 1.46 1.50 1.64 1.58 1.52 1.62 1.69 -9.28%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 18/09/03 29/05/03 27/02/03 26/11/02 27/08/02 28/05/02 -
Price 5.30 5.15 5.05 5.15 4.96 5.25 5.30 -
P/RPS 3.43 0.87 1.16 1.71 3.15 1.01 1.39 82.50%
P/EPS 48.62 14.80 20.70 28.45 53.91 15.81 22.18 68.66%
EY 2.06 6.76 4.83 3.51 1.85 6.32 4.51 -40.66%
DY 0.00 4.85 0.99 0.97 0.00 4.29 0.00 -
P/NAPS 1.51 1.51 1.59 1.64 1.55 1.70 1.78 -10.37%

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