[SIME] YoY Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 48.08%
YoY- 18.03%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 13,551,011 10,901,112 10,159,870 8,837,689 8,868,475 7,862,427 11.49%
PBT 956,972 983,489 916,928 852,984 844,559 814,985 3.26%
Tax -405,834 -336,608 -348,209 -297,642 -374,043 -275,409 8.05%
NP 551,138 646,881 568,719 555,342 470,516 539,576 0.42%
-
NP to SH 551,138 646,881 568,719 555,342 470,516 539,576 0.42%
-
Tax Rate 42.41% 34.23% 37.98% 34.89% 44.29% 33.79% -
Total Cost 12,999,873 10,254,231 9,591,151 8,282,347 8,397,959 7,322,851 12.15%
-
Net Worth 7,687,547 8,260,530 7,388,685 6,924,348 6,685,053 6,535,381 3.29%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 118,269 116,345 116,540 - - - -
Div Payout % 21.46% 17.99% 20.49% - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 7,687,547 8,260,530 7,388,685 6,924,348 6,685,053 6,535,381 3.29%
NOSH 2,365,399 2,326,910 2,330,815 2,323,606 2,329,287 2,325,758 0.33%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.07% 5.93% 5.60% 6.28% 5.31% 6.86% -
ROE 7.17% 7.83% 7.70% 8.02% 7.04% 8.26% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 572.88 468.48 435.89 380.34 380.74 338.06 11.11%
EPS 23.30 27.80 24.40 23.90 20.20 23.20 0.08%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 3.25 3.55 3.17 2.98 2.87 2.81 2.95%
Adjusted Per Share Value based on latest NOSH - 2,311,564
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 198.18 159.43 148.59 129.25 129.70 114.99 11.49%
EPS 8.06 9.46 8.32 8.12 6.88 7.89 0.42%
DPS 1.73 1.70 1.70 0.00 0.00 0.00 -
NAPS 1.1243 1.2081 1.0806 1.0127 0.9777 0.9558 3.29%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.95 6.00 5.20 5.05 4.52 4.96 -
P/RPS 1.04 1.28 1.19 1.33 1.19 1.47 -6.68%
P/EPS 25.54 21.58 21.31 21.13 22.38 21.38 3.61%
EY 3.92 4.63 4.69 4.73 4.47 4.68 -3.48%
DY 0.84 0.83 0.96 0.00 0.00 0.00 -
P/NAPS 1.83 1.69 1.64 1.69 1.57 1.77 0.66%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 26/05/04 29/05/03 28/05/02 30/05/01 31/05/00 -
Price 5.80 5.25 5.05 5.30 4.00 4.94 -
P/RPS 1.01 1.12 1.16 1.39 1.05 1.46 -7.10%
P/EPS 24.89 18.88 20.70 22.18 19.80 21.29 3.17%
EY 4.02 5.30 4.83 4.51 5.05 4.70 -3.07%
DY 0.86 0.95 0.99 0.00 0.00 0.00 -
P/NAPS 1.78 1.48 1.59 1.78 1.39 1.76 0.22%

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