[SIME] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 24.73%
YoY- 17.92%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 20,047,044 20,817,180 17,143,040 14,337,808 14,656,116 11,458,644 11,940,544 9.01%
PBT 1,512,016 1,596,776 1,566,660 1,473,112 1,350,352 1,132,044 1,105,720 5.35%
Tax -427,556 -435,732 -519,364 -463,148 -493,852 -397,820 -493,520 -2.36%
NP 1,084,460 1,161,044 1,047,296 1,009,964 856,500 734,224 612,200 9.99%
-
NP to SH 1,054,308 1,069,924 1,047,296 1,009,964 856,500 734,224 612,200 9.47%
-
Tax Rate 28.28% 27.29% 33.15% 31.44% 36.57% 35.14% 44.63% -
Total Cost 18,962,584 19,656,136 16,095,744 13,327,844 13,799,616 10,724,420 11,328,344 8.96%
-
Net Worth 9,114,345 8,194,055 8,302,886 8,153,838 7,447,826 6,947,246 6,493,030 5.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 9,114,345 8,194,055 8,302,886 8,153,838 7,447,826 6,947,246 6,493,030 5.81%
NOSH 2,463,336 2,388,937 2,358,774 2,316,431 2,327,445 2,323,493 2,318,939 1.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.41% 5.58% 6.11% 7.04% 5.84% 6.41% 5.13% -
ROE 11.57% 13.06% 12.61% 12.39% 11.50% 10.57% 9.43% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 813.82 871.40 726.78 618.96 629.71 493.16 514.91 7.92%
EPS 42.80 44.80 44.40 43.60 36.80 31.60 26.40 8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.43 3.52 3.52 3.20 2.99 2.80 4.75%
Adjusted Per Share Value based on latest NOSH - 2,316,431
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 294.28 305.59 251.65 210.47 215.15 168.21 175.28 9.01%
EPS 15.48 15.71 15.37 14.83 12.57 10.78 8.99 9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.338 1.2029 1.2188 1.197 1.0933 1.0198 0.9532 5.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.00 6.20 5.75 5.15 4.86 4.56 4.28 -
P/RPS 0.74 0.71 0.79 0.83 0.77 0.92 0.83 -1.89%
P/EPS 14.02 13.84 12.95 11.81 13.21 14.43 16.21 -2.38%
EY 7.13 7.22 7.72 8.47 7.57 6.93 6.17 2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.81 1.63 1.46 1.52 1.53 1.53 0.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 30/11/04 28/11/03 26/11/02 28/11/01 27/11/00 -
Price 6.15 6.30 6.05 5.30 4.96 4.38 4.80 -
P/RPS 0.76 0.72 0.83 0.86 0.79 0.89 0.93 -3.30%
P/EPS 14.37 14.07 13.63 12.16 13.48 13.86 18.18 -3.84%
EY 6.96 7.11 7.34 8.23 7.42 7.21 5.50 3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.84 1.72 1.51 1.55 1.46 1.71 -0.49%

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