[SIME] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 90.32%
YoY- -14.8%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 24,922,965 20,393,719 14,752,787 13,551,011 10,901,112 10,159,870 8,837,689 18.84%
PBT 3,752,703 2,484,674 1,067,722 956,972 983,489 916,928 852,984 27.97%
Tax -1,098,065 -554,886 -345,410 -405,834 -336,608 -348,209 -297,642 24.28%
NP 2,654,638 1,929,788 722,312 551,138 646,881 568,719 555,342 29.75%
-
NP to SH 2,490,849 1,749,306 719,450 551,138 646,881 568,719 555,342 28.39%
-
Tax Rate 29.26% 22.33% 32.35% 42.41% 34.23% 37.98% 34.89% -
Total Cost 22,268,327 18,463,931 14,030,475 12,999,873 10,254,231 9,591,151 8,282,347 17.90%
-
Net Worth 19,538,363 7,444,888 8,229,969 7,687,547 8,260,530 7,388,685 6,924,348 18.85%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 292,490 - 121,028 118,269 116,345 116,540 - -
Div Payout % 11.74% - 16.82% 21.46% 17.99% 20.49% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 19,538,363 7,444,888 8,229,969 7,687,547 8,260,530 7,388,685 6,924,348 18.85%
NOSH 5,849,809 2,481,629 2,420,579 2,365,399 2,326,910 2,330,815 2,323,606 16.61%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.65% 9.46% 4.90% 4.07% 5.93% 5.60% 6.28% -
ROE 12.75% 23.50% 8.74% 7.17% 7.83% 7.70% 8.02% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 426.05 821.79 609.47 572.88 468.48 435.89 380.34 1.90%
EPS 42.58 32.93 29.70 23.30 27.80 24.40 23.90 10.09%
DPS 5.00 0.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 3.34 3.00 3.40 3.25 3.55 3.17 2.98 1.91%
Adjusted Per Share Value based on latest NOSH - 2,377,809
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 364.50 298.26 215.76 198.18 159.43 148.59 129.25 18.84%
EPS 36.43 25.58 10.52 8.06 9.46 8.32 8.12 28.39%
DPS 4.28 0.00 1.77 1.73 1.70 1.70 0.00 -
NAPS 2.8575 1.0888 1.2036 1.1243 1.2081 1.0806 1.0127 18.85%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 9.35 8.10 6.10 5.95 6.00 5.20 5.05 -
P/RPS 2.19 0.99 1.00 1.04 1.28 1.19 1.33 8.65%
P/EPS 21.96 11.49 20.52 25.54 21.58 21.31 21.13 0.64%
EY 4.55 8.70 4.87 3.92 4.63 4.69 4.73 -0.64%
DY 0.53 0.00 0.82 0.84 0.83 0.96 0.00 -
P/NAPS 2.80 2.70 1.79 1.83 1.69 1.64 1.69 8.77%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 31/05/07 30/05/06 31/05/05 26/05/04 29/05/03 28/05/02 -
Price 9.25 10.00 5.75 5.80 5.25 5.05 5.30 -
P/RPS 2.17 1.22 0.94 1.01 1.12 1.16 1.39 7.69%
P/EPS 21.72 14.19 19.35 24.89 18.88 20.70 22.18 -0.34%
EY 4.60 7.05 5.17 4.02 5.30 4.83 4.51 0.32%
DY 0.54 0.00 0.87 0.86 0.95 0.99 0.00 -
P/NAPS 2.77 3.33 1.69 1.78 1.48 1.59 1.78 7.64%

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