[SIME] YoY Quarter Result on 30-Jun-2002 [#4]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 19.73%
YoY- 47.37%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 5,094,716 4,002,403 3,557,924 3,215,404 2,939,573 3,109,109 0 -100.00%
PBT 407,827 360,060 367,180 295,100 285,933 384,146 0 -100.00%
Tax -106,919 -88,240 -126,226 -79,221 -139,442 -154,198 0 -100.00%
NP 300,908 271,820 240,954 215,879 146,491 229,948 0 -100.00%
-
NP to SH 250,067 271,820 240,954 215,879 146,491 229,948 0 -100.00%
-
Tax Rate 26.22% 24.51% 34.38% 26.85% 48.77% 40.14% - -
Total Cost 4,793,808 3,730,583 3,316,970 2,999,525 2,793,082 2,879,161 0 -100.00%
-
Net Worth 7,906,880 8,390,965 7,900,511 7,172,753 6,766,489 6,410,671 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 500,133 496,366 463,373 406,223 313,909 394,860 - -100.00%
Div Payout % 200.00% 182.61% 192.31% 188.17% 214.29% 171.72% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 7,906,880 8,390,965 7,900,511 7,172,753 6,766,489 6,410,671 0 -100.00%
NOSH 2,381,590 2,363,652 2,316,865 2,321,279 2,325,253 2,322,707 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 5.91% 6.79% 6.77% 6.71% 4.98% 7.40% 0.00% -
ROE 3.16% 3.24% 3.05% 3.01% 2.16% 3.59% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 213.92 169.33 153.57 138.52 126.42 133.86 0.00 -100.00%
EPS 10.50 11.50 10.40 9.30 6.30 9.90 0.00 -100.00%
DPS 21.00 21.00 20.00 17.50 13.50 17.00 0.00 -100.00%
NAPS 3.32 3.55 3.41 3.09 2.91 2.76 2.65 -0.23%
Adjusted Per Share Value based on latest NOSH - 2,321,279
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 74.79 58.75 52.23 47.20 43.15 45.64 0.00 -100.00%
EPS 3.67 3.99 3.54 3.17 2.15 3.38 0.00 -100.00%
DPS 7.34 7.29 6.80 5.96 4.61 5.80 0.00 -100.00%
NAPS 1.1607 1.2318 1.1598 1.0529 0.9933 0.9411 2.65 0.88%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 5.80 5.55 5.10 5.00 3.96 4.88 0.00 -
P/RPS 2.71 3.28 3.32 3.61 3.13 3.65 0.00 -100.00%
P/EPS 55.24 48.26 49.04 53.76 62.86 49.29 0.00 -100.00%
EY 1.81 2.07 2.04 1.86 1.59 2.03 0.00 -100.00%
DY 3.62 3.78 3.92 3.50 3.41 3.48 0.00 -100.00%
P/NAPS 1.75 1.56 1.50 1.62 1.36 1.77 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 24/08/04 18/09/03 27/08/02 29/08/01 30/08/00 - -
Price 6.10 5.50 5.15 5.25 4.78 4.22 0.00 -
P/RPS 2.85 3.25 3.35 3.79 3.78 3.15 0.00 -100.00%
P/EPS 58.10 47.83 49.52 56.45 75.87 42.63 0.00 -100.00%
EY 1.72 2.09 2.02 1.77 1.32 2.35 0.00 -100.00%
DY 3.44 3.82 3.88 3.33 2.82 4.03 0.00 -100.00%
P/NAPS 1.84 1.55 1.51 1.70 1.64 1.53 0.00 -100.00%

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