[SIME] QoQ Quarter Result on 30-Sep-2001 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 25.3%
YoY- 19.93%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 3,215,404 3,075,218 2,897,810 2,864,661 2,939,573 2,895,282 2,988,057 5.02%
PBT 295,100 291,204 278,819 283,011 285,933 269,400 298,769 -0.82%
Tax -79,221 -110,902 -87,385 -99,455 -139,442 -121,541 -129,162 -27.87%
NP 215,879 180,302 191,434 183,556 146,491 147,859 169,607 17.49%
-
NP to SH 215,879 180,302 191,434 183,556 146,491 147,859 169,607 17.49%
-
Tax Rate 26.85% 38.08% 31.34% 35.14% 48.77% 45.12% 43.23% -
Total Cost 2,999,525 2,894,916 2,706,376 2,681,105 2,793,082 2,747,423 2,818,450 4.25%
-
Net Worth 7,172,753 6,888,460 6,816,918 6,947,246 6,766,489 6,630,551 6,598,408 5.73%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 406,223 - 116,728 - 313,909 - 116,169 130.91%
Div Payout % 188.17% - 60.98% - 214.29% - 68.49% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 7,172,753 6,888,460 6,816,918 6,947,246 6,766,489 6,630,551 6,598,408 5.73%
NOSH 2,321,279 2,311,564 2,334,561 2,323,493 2,325,253 2,310,296 2,323,383 -0.06%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.71% 5.86% 6.61% 6.41% 4.98% 5.11% 5.68% -
ROE 3.01% 2.62% 2.81% 2.64% 2.16% 2.23% 2.57% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 138.52 133.04 124.13 123.29 126.42 125.32 128.61 5.08%
EPS 9.30 7.80 8.20 7.90 6.30 6.40 7.30 17.57%
DPS 17.50 0.00 5.00 0.00 13.50 0.00 5.00 131.05%
NAPS 3.09 2.98 2.92 2.99 2.91 2.87 2.84 5.80%
Adjusted Per Share Value based on latest NOSH - 2,323,493
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 47.20 45.14 42.54 42.05 43.15 42.50 43.86 5.02%
EPS 3.17 2.65 2.81 2.69 2.15 2.17 2.49 17.51%
DPS 5.96 0.00 1.71 0.00 4.61 0.00 1.71 130.40%
NAPS 1.0529 1.0112 1.0007 1.0198 0.9933 0.9733 0.9686 5.73%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.00 5.05 4.90 4.56 3.96 4.52 4.76 -
P/RPS 3.61 3.80 3.95 3.70 3.13 3.61 3.70 -1.63%
P/EPS 53.76 64.74 59.76 57.72 62.86 70.63 65.21 -12.10%
EY 1.86 1.54 1.67 1.73 1.59 1.42 1.53 13.94%
DY 3.50 0.00 1.02 0.00 3.41 0.00 1.05 123.63%
P/NAPS 1.62 1.69 1.68 1.53 1.36 1.57 1.68 -2.40%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 28/05/02 26/02/02 28/11/01 29/08/01 30/05/01 28/02/01 -
Price 5.25 5.30 4.98 4.38 4.78 4.00 4.80 -
P/RPS 3.79 3.98 4.01 3.55 3.78 3.19 3.73 1.07%
P/EPS 56.45 67.95 60.73 55.44 75.87 62.50 65.75 -9.69%
EY 1.77 1.47 1.65 1.80 1.32 1.60 1.52 10.71%
DY 3.33 0.00 1.00 0.00 2.82 0.00 1.04 117.70%
P/NAPS 1.70 1.78 1.71 1.46 1.64 1.39 1.69 0.39%

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