[SIME] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -4.21%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 19,847,503 17,553,414 14,459,076 13,398,124 11,754,427 11,977,584 7,862,540 16.67%
PBT 1,475,549 1,317,033 1,350,669 1,212,028 1,138,967 1,228,745 815,022 10.39%
Tax -402,329 -494,074 -462,834 -456,151 -436,740 -528,281 -275,327 6.52%
NP 1,073,220 822,959 887,835 755,877 702,227 700,464 539,695 12.13%
-
NP to SH 969,517 822,959 887,835 755,877 702,227 700,464 539,695 10.25%
-
Tax Rate 27.27% 37.51% 34.27% 37.64% 38.35% 42.99% 33.78% -
Total Cost 18,774,283 16,730,455 13,571,241 12,642,247 11,052,200 11,277,120 7,322,845 16.98%
-
Net Worth 8,369,323 7,727,879 8,259,734 7,342,710 6,888,460 6,630,551 6,533,045 4.21%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 620,864 612,016 579,024 522,150 430,637 511,029 116,835 32.08%
Div Payout % 64.04% 74.37% 65.22% 69.08% 61.32% 72.96% 21.65% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 8,369,323 7,727,879 8,259,734 7,342,710 6,888,460 6,630,551 6,533,045 4.21%
NOSH 2,461,565 2,377,809 2,326,685 2,316,312 2,311,564 2,310,296 2,324,927 0.95%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.41% 4.69% 6.14% 5.64% 5.97% 5.85% 6.86% -
ROE 11.58% 10.65% 10.75% 10.29% 10.19% 10.56% 8.26% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 806.30 738.22 621.45 578.42 508.51 518.44 338.18 15.57%
EPS 39.39 34.61 38.16 32.63 30.38 30.32 23.21 9.21%
DPS 25.22 25.74 25.00 22.50 18.50 22.00 5.03 30.81%
NAPS 3.40 3.25 3.55 3.17 2.98 2.87 2.81 3.22%
Adjusted Per Share Value based on latest NOSH - 2,316,312
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 290.27 256.72 211.46 195.95 171.91 175.17 114.99 16.67%
EPS 14.18 12.04 12.98 11.05 10.27 10.24 7.89 10.25%
DPS 9.08 8.95 8.47 7.64 6.30 7.47 1.71 32.06%
NAPS 1.224 1.1302 1.208 1.0739 1.0074 0.9697 0.9555 4.21%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.10 5.95 6.00 5.20 5.05 4.52 4.96 -
P/RPS 0.76 0.81 0.97 0.90 0.99 0.87 1.47 -10.40%
P/EPS 15.49 17.19 15.72 15.93 16.62 14.91 21.37 -5.21%
EY 6.46 5.82 6.36 6.28 6.02 6.71 4.68 5.51%
DY 4.13 4.33 4.17 4.33 3.66 4.87 1.01 26.44%
P/NAPS 1.79 1.83 1.69 1.64 1.69 1.57 1.77 0.18%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 31/05/05 26/05/04 29/05/03 28/05/02 30/05/01 - -
Price 5.75 5.80 5.25 5.05 5.30 4.00 0.00 -
P/RPS 0.71 0.79 0.84 0.87 1.04 0.77 0.00 -
P/EPS 14.60 16.76 13.76 15.48 17.45 13.19 0.00 -
EY 6.85 5.97 7.27 6.46 5.73 7.58 0.00 -
DY 4.39 4.44 4.76 4.46 3.49 5.50 0.00 -
P/NAPS 1.69 1.78 1.48 1.59 1.78 1.39 0.00 -

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