[SIME] YoY TTM Result on 31-Dec-2001 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 3.29%
YoY- -17.28%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 16,512,144 13,910,408 13,319,180 11,582,775 11,670,959 9.05%
PBT 1,238,220 1,303,210 1,249,785 1,117,163 1,310,693 -1.41%
Tax -476,725 -467,226 -460,705 -448,524 -502,346 -1.29%
NP 761,495 835,984 789,080 668,639 808,347 -1.48%
-
NP to SH 761,495 835,984 789,080 668,639 808,347 -1.48%
-
Tax Rate 38.50% 35.85% 36.86% 40.15% 38.33% -
Total Cost 15,750,649 13,074,424 12,530,100 10,914,136 10,862,612 9.72%
-
Net Worth 7,586,639 8,095,625 7,280,214 6,816,918 6,598,408 3.54%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 612,016 579,024 522,150 430,637 511,029 4.60%
Div Payout % 80.37% 69.26% 66.17% 64.41% 63.22% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 7,586,639 8,095,625 7,280,214 6,816,918 6,598,408 3.54%
NOSH 2,312,999 2,313,035 2,318,539 2,334,561 2,323,383 -0.11%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.61% 6.01% 5.92% 5.77% 6.93% -
ROE 10.04% 10.33% 10.84% 9.81% 12.25% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 713.88 601.39 574.46 496.14 502.33 9.17%
EPS 32.92 36.14 34.03 28.64 34.79 -1.37%
DPS 26.46 25.00 22.50 18.50 22.00 4.71%
NAPS 3.28 3.50 3.14 2.92 2.84 3.66%
Adjusted Per Share Value based on latest NOSH - 2,334,561
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 241.49 203.44 194.79 169.40 170.69 9.05%
EPS 11.14 12.23 11.54 9.78 11.82 -1.46%
DPS 8.95 8.47 7.64 6.30 7.47 4.61%
NAPS 1.1095 1.184 1.0647 0.997 0.965 3.54%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 6.00 5.20 4.96 4.90 4.76 -
P/RPS 0.84 0.86 0.86 0.99 0.95 -3.02%
P/EPS 18.22 14.39 14.57 17.11 13.68 7.42%
EY 5.49 6.95 6.86 5.85 7.31 -6.90%
DY 4.41 4.81 4.54 3.78 4.62 -1.15%
P/NAPS 1.83 1.49 1.58 1.68 1.68 2.15%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/05 24/02/04 27/02/03 26/02/02 28/02/01 -
Price 6.00 5.80 5.15 4.98 4.80 -
P/RPS 0.84 0.96 0.90 1.00 0.96 -3.28%
P/EPS 18.22 16.05 15.13 17.39 13.80 7.18%
EY 5.49 6.23 6.61 5.75 7.25 -6.71%
DY 4.41 4.31 4.37 3.71 4.58 -0.94%
P/NAPS 1.83 1.66 1.64 1.71 1.69 2.00%

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