[SIME] YoY 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- -89.4%
YoY- -85.71%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 8,101,276 6,775,744 4,889,529 4,529,435 3,622,154 3,349,963 2,897,810 18.68%
PBT 1,159,470 1,115,305 320,227 185,589 314,305 325,893 278,819 26.79%
Tax -315,654 -174,395 -92,694 -157,833 -120,010 -119,543 -87,385 23.85%
NP 843,816 940,910 227,533 27,756 194,295 206,350 191,434 28.03%
-
NP to SH 800,029 859,956 207,205 27,756 194,295 206,350 191,434 26.90%
-
Tax Rate 27.22% 15.64% 28.95% 85.04% 38.18% 36.68% 31.34% -
Total Cost 7,257,460 5,834,834 4,661,996 4,501,679 3,427,859 3,143,613 2,706,376 17.86%
-
Net Worth 19,670,877 7,425,285 9,296,227 7,586,639 8,095,625 7,280,214 6,816,918 19.30%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 299,860 - 120,730 115,649 115,651 115,926 116,728 17.01%
Div Payout % 37.48% - 58.27% 416.67% 59.52% 56.18% 60.98% -
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 19,670,877 7,425,285 9,296,227 7,586,639 8,095,625 7,280,214 6,816,918 19.30%
NOSH 5,997,218 2,475,095 2,414,604 2,312,999 2,313,035 2,318,539 2,334,561 17.01%
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 10.42% 13.89% 4.65% 0.61% 5.36% 6.16% 6.61% -
ROE 4.07% 11.58% 2.23% 0.37% 2.40% 2.83% 2.81% -
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 135.08 273.76 202.50 195.83 156.60 144.49 124.13 1.41%
EPS 13.34 16.23 8.60 1.20 8.40 8.90 8.20 8.44%
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 118.48 99.10 71.51 66.24 52.97 48.99 42.38 18.68%
EPS 11.70 12.58 3.03 0.41 2.84 3.02 2.80 26.89%
DPS 4.39 0.00 1.77 1.69 1.69 1.70 1.71 17.00%
NAPS 2.8769 1.0859 1.3596 1.1095 1.184 1.0647 0.997 19.30%
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 8.81 2.63 3.04 3.06 3.32 3.43 3.95 14.29%
P/EPS 89.21 20.72 71.67 500.00 61.90 55.73 59.76 6.90%
EY 1.12 4.83 1.40 0.20 1.62 1.79 1.67 -6.43%
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 8.88 2.85 3.06 3.06 3.70 3.56 4.01 14.16%
P/EPS 89.96 22.45 72.25 500.00 69.05 57.87 60.73 6.76%
EY 1.11 4.45 1.38 0.20 1.45 1.73 1.65 -6.39%
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