[SIME] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -3.48%
YoY- 13.74%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 27,191,625 19,670,382 18,068,014 14,534,816 13,546,493 11,783,585 11,824,633 14.88%
PBT 3,312,898 1,423,629 1,275,962 1,311,318 1,222,570 1,137,312 1,126,078 19.69%
Tax -739,848 -460,546 -541,112 -448,810 -464,278 -396,856 -498,724 6.79%
NP 2,573,050 963,082 734,850 862,508 758,292 740,456 627,354 26.50%
-
NP to SH 2,332,408 959,266 734,850 862,508 758,292 740,456 627,354 24.45%
-
Tax Rate 22.33% 32.35% 42.41% 34.23% 37.98% 34.89% 44.29% -
Total Cost 24,618,574 18,707,300 17,333,164 13,672,308 12,788,201 11,043,129 11,197,278 14.02%
-
Net Worth 7,444,888 8,229,968 7,687,547 8,260,530 7,388,685 6,924,347 6,685,053 1.80%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 161,371 157,693 155,127 155,387 - - -
Div Payout % - 16.82% 21.46% 17.99% 20.49% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 7,444,888 8,229,968 7,687,547 8,260,530 7,388,685 6,924,347 6,685,053 1.80%
NOSH 2,481,629 2,420,578 2,365,399 2,326,910 2,330,815 2,323,606 2,329,287 1.06%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.46% 4.90% 4.07% 5.93% 5.60% 6.28% 5.31% -
ROE 31.33% 11.66% 9.56% 10.44% 10.26% 10.69% 9.38% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,095.72 812.63 763.85 624.64 581.19 507.12 507.65 13.67%
EPS 43.91 39.60 31.07 37.07 32.53 31.87 26.93 8.48%
DPS 0.00 6.67 6.67 6.67 6.67 0.00 0.00 -
NAPS 3.00 3.40 3.25 3.55 3.17 2.98 2.87 0.74%
Adjusted Per Share Value based on latest NOSH - 2,326,685
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 397.68 287.68 264.24 212.57 198.12 172.33 172.94 14.88%
EPS 34.11 14.03 10.75 12.61 11.09 10.83 9.18 24.44%
DPS 0.00 2.36 2.31 2.27 2.27 0.00 0.00 -
NAPS 1.0888 1.2036 1.1243 1.2081 1.0806 1.0127 0.9777 1.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 8.10 6.10 5.95 6.00 5.20 5.05 4.52 -
P/RPS 0.74 0.75 0.78 0.96 0.89 1.00 0.89 -3.02%
P/EPS 8.62 15.39 19.15 16.19 15.98 15.85 16.78 -10.50%
EY 11.60 6.50 5.22 6.18 6.26 6.31 5.96 11.73%
DY 0.00 1.09 1.12 1.11 1.28 0.00 0.00 -
P/NAPS 2.70 1.79 1.83 1.69 1.64 1.69 1.57 9.45%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 31/05/05 26/05/04 29/05/03 28/05/02 30/05/01 -
Price 10.00 5.75 5.80 5.25 5.05 5.30 4.00 -
P/RPS 0.91 0.71 0.76 0.84 0.87 1.05 0.79 2.38%
P/EPS 10.64 14.51 18.67 14.16 15.52 16.63 14.85 -5.40%
EY 9.40 6.89 5.36 7.06 6.44 6.01 6.73 5.72%
DY 0.00 1.16 1.15 1.27 1.32 0.00 0.00 -
P/NAPS 3.33 1.69 1.78 1.48 1.59 1.78 1.39 15.66%

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