[SIME] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 3.48%
YoY- 13.47%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 26,710,318 20,162,150 18,645,727 14,903,555 13,717,794 12,053,108 11,808,048 14.56%
PBT 3,318,957 1,634,100 1,364,800 1,343,549 1,284,108 1,148,134 1,130,532 19.65%
Tax -819,218 -429,886 -512,753 -424,848 -474,435 -405,240 -513,525 8.09%
NP 2,499,739 1,204,214 852,047 918,701 809,673 742,894 617,007 26.24%
-
NP to SH 2,237,335 1,121,400 801,206 918,701 809,673 742,894 617,007 23.93%
-
Tax Rate 24.68% 26.31% 37.57% 31.62% 36.95% 35.30% 45.42% -
Total Cost 24,210,579 18,957,936 17,793,680 13,984,854 12,908,121 11,310,214 11,191,041 13.71%
-
Net Worth 10,060,615 8,796,502 7,906,880 8,390,965 7,900,511 6,963,838 6,766,489 6.83%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 736,731 615,783 612,018 579,300 522,951 430,078 -
Div Payout % - 65.70% 76.86% 66.62% 71.55% 70.39% 69.70% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 10,060,615 8,796,502 7,906,880 8,390,965 7,900,511 6,963,838 6,766,489 6.83%
NOSH 2,515,153 2,464,006 2,381,590 2,363,652 2,316,865 2,321,279 2,325,253 1.31%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.36% 5.97% 4.57% 6.16% 5.90% 6.16% 5.23% -
ROE 22.24% 12.75% 10.13% 10.95% 10.25% 10.67% 9.12% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,061.98 818.27 782.91 630.53 592.08 519.24 507.82 13.07%
EPS 88.95 45.51 33.64 38.87 34.95 32.00 26.54 22.32%
DPS 0.00 29.90 25.86 25.89 25.00 22.50 18.50 -
NAPS 4.00 3.57 3.32 3.55 3.41 3.00 2.91 5.44%
Adjusted Per Share Value based on latest NOSH - 2,363,652
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 392.10 295.97 273.71 218.78 201.37 176.94 173.34 14.56%
EPS 32.84 16.46 11.76 13.49 11.89 10.91 9.06 23.92%
DPS 0.00 10.81 9.04 8.98 8.50 7.68 6.31 -
NAPS 1.4769 1.2913 1.1607 1.2318 1.1598 1.0223 0.9933 6.83%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 9.60 5.50 5.80 5.55 5.10 5.00 3.96 -
P/RPS 0.90 0.67 0.74 0.88 0.86 0.96 0.78 2.41%
P/EPS 10.79 12.08 17.24 14.28 14.59 15.62 14.92 -5.25%
EY 9.27 8.27 5.80 7.00 6.85 6.40 6.70 5.55%
DY 0.00 5.44 4.46 4.67 4.90 4.50 4.67 -
P/NAPS 2.40 1.54 1.75 1.56 1.50 1.67 1.36 9.92%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 29/08/05 24/08/04 18/09/03 27/08/02 29/08/01 -
Price 9.50 5.75 6.10 5.50 5.15 5.25 4.78 -
P/RPS 0.89 0.70 0.78 0.87 0.87 1.01 0.94 -0.90%
P/EPS 10.68 12.63 18.13 14.15 14.74 16.40 18.01 -8.33%
EY 9.36 7.92 5.52 7.07 6.79 6.10 5.55 9.09%
DY 0.00 5.20 4.24 4.71 4.85 4.29 3.87 -
P/NAPS 2.38 1.61 1.84 1.55 1.51 1.75 1.64 6.40%

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