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

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 3.29%
YoY- -17.28%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 12,861,467 12,053,108 11,754,427 11,582,775 11,678,582 11,808,048 11,977,584 4.85%
PBT 1,202,711 1,148,134 1,138,967 1,117,163 1,137,113 1,130,532 1,228,745 -1.41%
Tax -429,084 -405,240 -436,740 -448,524 -489,764 -513,525 -528,281 -12.93%
NP 773,627 742,894 702,227 668,639 647,349 617,007 700,464 6.84%
-
NP to SH 773,627 742,894 702,227 668,639 647,349 617,007 700,464 6.84%
-
Tax Rate 35.68% 35.30% 38.35% 40.15% 43.07% 45.42% 42.99% -
Total Cost 12,087,840 11,310,214 11,052,200 10,914,136 11,031,233 11,191,041 11,277,120 4.73%
-
Net Worth 7,447,826 6,963,838 6,888,460 6,816,918 6,947,246 6,766,489 6,630,551 8.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 522,951 522,951 430,637 430,637 430,078 430,078 511,029 1.54%
Div Payout % 67.60% 70.39% 61.32% 64.41% 66.44% 69.70% 72.96% -
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 6,963,838 6,888,460 6,816,918 6,947,246 6,766,489 6,630,551 8.04%
NOSH 2,327,445 2,321,279 2,311,564 2,334,561 2,323,493 2,325,253 2,310,296 0.49%
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 6.02% 6.16% 5.97% 5.77% 5.54% 5.23% 5.85% -
ROE 10.39% 10.67% 10.19% 9.81% 9.32% 9.12% 10.56% -
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 552.60 519.24 508.51 496.14 502.63 507.82 518.44 4.34%
EPS 33.24 32.00 30.38 28.64 27.86 26.54 30.32 6.31%
DPS 22.50 22.50 18.50 18.50 18.50 18.50 22.00 1.50%
NAPS 3.20 3.00 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 188.10 176.28 171.91 169.40 170.80 172.69 175.17 4.85%
EPS 11.31 10.86 10.27 9.78 9.47 9.02 10.24 6.84%
DPS 7.65 7.65 6.30 6.30 6.29 6.29 7.47 1.59%
NAPS 1.0892 1.0185 1.0074 0.997 1.016 0.9896 0.9697 8.04%
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 0.88 0.96 0.99 0.99 0.91 0.78 0.87 0.76%
P/EPS 14.62 15.62 16.62 17.11 16.37 14.92 14.91 -1.29%
EY 6.84 6.40 6.02 5.85 6.11 6.70 6.71 1.28%
DY 4.63 4.50 3.66 3.78 4.06 4.67 4.87 -3.31%
P/NAPS 1.52 1.67 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 0.90 1.01 1.04 1.00 0.87 0.94 0.77 10.94%
P/EPS 14.92 16.40 17.45 17.39 15.72 18.01 13.19 8.55%
EY 6.70 6.10 5.73 5.75 6.36 5.55 7.58 -7.89%
DY 4.54 4.29 3.49 3.71 4.22 3.87 5.50 -11.99%
P/NAPS 1.55 1.75 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