[SIME] YoY Cumulative 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- 10.6%
YoY- -35.19%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 16,281,894 13,307,435 10,093,824 8,815,195 7,206,566 7,013,992 5,762,471 18.89%
PBT 2,177,358 1,746,566 719,421 577,254 682,583 663,481 561,780 25.31%
Tax -632,460 -351,159 -201,627 -287,674 -235,797 -243,006 -186,740 22.53%
NP 1,544,898 1,395,407 517,794 289,580 446,786 420,475 375,040 26.59%
-
NP to SH 1,401,298 1,271,867 474,686 289,580 446,786 420,475 375,040 24.55%
-
Tax Rate 29.05% 20.11% 28.03% 49.83% 34.54% 36.63% 33.24% -
Total Cost 14,736,996 11,912,028 9,576,030 8,525,615 6,759,780 6,593,517 5,387,431 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 286,095 - 120,004 117,715 116,350 116,153 116,472 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 7.47% 17.15% 5.14% 3.75% 5.49% 5.76% 5.51% -
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 284.55 538.42 420.56 374.43 309.69 301.93 247.38 2.35%
EPS 24.49 24.07 19.80 12.30 19.20 18.10 16.10 7.23%
DPS 5.00 0.00 5.00 5.00 5.00 5.00 5.00 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 239.01 195.35 148.17 129.40 105.79 102.96 84.59 18.89%
EPS 20.57 18.67 6.97 4.25 6.56 6.17 5.51 24.53%
DPS 4.20 0.00 1.76 1.73 1.71 1.71 1.71 16.14%
NAPS 2.7551 1.0885 1.3564 1.1336 1.1956 1.0708 0.9985 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 4.18 1.34 1.46 1.60 1.68 1.64 1.98 13.25%
P/EPS 48.59 13.99 31.10 48.78 27.08 27.40 30.43 8.10%
EY 2.06 7.15 3.22 2.05 3.69 3.65 3.29 -7.50%
DY 0.42 0.00 0.81 0.83 0.96 1.01 1.02 -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 4.22 1.45 1.47 1.60 1.87 1.71 2.01 13.15%
P/EPS 49.00 15.16 31.35 48.78 30.21 28.45 30.93 7.96%
EY 2.04 6.60 3.19 2.05 3.31 3.51 3.23 -7.36%
DY 0.42 0.00 0.81 0.83 0.86 0.97 1.00 -13.45%
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