[SIME] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -44.7%
YoY- -35.19%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 32,563,788 26,614,870 20,187,648 17,630,390 14,413,132 14,027,984 11,524,942 18.89%
PBT 4,354,716 3,493,132 1,438,842 1,154,508 1,365,166 1,326,962 1,123,560 25.31%
Tax -1,264,920 -702,318 -403,254 -575,348 -471,594 -486,012 -373,480 22.53%
NP 3,089,796 2,790,814 1,035,588 579,160 893,572 840,950 750,080 26.59%
-
NP to SH 2,802,596 2,543,734 949,372 579,160 893,572 840,950 750,080 24.55%
-
Tax Rate 29.05% 20.11% 28.03% 49.83% 34.54% 36.63% 33.24% -
Total Cost 29,473,992 23,824,056 19,152,060 17,051,230 13,519,560 13,187,034 10,774,862 18.25%
-
Net Worth 18,767,894 7,414,771 9,240,330 7,722,133 8,144,536 7,294,428 6,801,967 18.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 572,191 - 240,008 235,430 232,701 232,306 232,944 16.14%
Div Payout % 20.42% - 25.28% 40.65% 26.04% 27.62% 31.06% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 18,767,894 7,414,771 9,240,330 7,722,133 8,144,536 7,294,428 6,801,967 18.42%
NOSH 5,721,919 2,471,590 2,400,085 2,354,308 2,327,010 2,323,066 2,329,440 16.14%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.49% 10.49% 5.13% 3.29% 6.20% 5.99% 6.51% -
ROE 14.93% 34.31% 10.27% 7.50% 10.97% 11.53% 11.03% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 569.11 1,076.83 841.12 748.86 619.38 603.86 494.75 2.36%
EPS 48.98 48.14 39.60 24.60 38.40 36.20 32.20 7.23%
DPS 10.00 0.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.28 3.00 3.85 3.28 3.50 3.14 2.92 1.95%
Adjusted Per Share Value based on latest NOSH - 2,312,999
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 476.25 389.24 295.24 257.84 210.79 205.16 168.55 18.89%
EPS 40.99 37.20 13.88 8.47 13.07 12.30 10.97 24.55%
DPS 8.37 0.00 3.51 3.44 3.40 3.40 3.41 16.13%
NAPS 2.7448 1.0844 1.3514 1.1294 1.1911 1.0668 0.9948 18.42%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 11.90 7.20 6.15 6.00 5.20 4.96 4.90 -
P/RPS 2.09 0.67 0.73 0.80 0.84 0.82 0.99 13.25%
P/EPS 24.30 7.00 15.55 24.39 13.54 13.70 15.22 8.10%
EY 4.12 14.29 6.43 4.10 7.38 7.30 6.57 -7.47%
DY 0.84 0.00 1.63 1.67 1.92 2.02 2.04 -13.74%
P/NAPS 3.63 2.40 1.60 1.83 1.49 1.58 1.68 13.69%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 28/02/06 28/02/05 24/02/04 27/02/03 26/02/02 -
Price 12.00 7.80 6.20 6.00 5.80 5.15 4.98 -
P/RPS 2.11 0.72 0.74 0.80 0.94 0.85 1.01 13.05%
P/EPS 24.50 7.58 15.67 24.39 15.10 14.23 15.47 7.96%
EY 4.08 13.19 6.38 4.10 6.62 7.03 6.47 -7.39%
DY 0.83 0.00 1.61 1.67 1.72 1.94 2.01 -13.70%
P/NAPS 3.66 2.60 1.61 1.83 1.66 1.64 1.71 13.51%

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