[SIME] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 27.72%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 42,980,000 44,004,038 40,692,000 43,728,677 41,152,289 41,732,828 40,497,696 4.04%
PBT 2,302,666 1,869,038 1,844,000 3,145,435 2,658,557 2,535,240 2,699,680 -10.05%
Tax -458,666 -501,006 -424,000 -596,508 -630,866 -552,432 -593,092 -15.73%
NP 1,844,000 1,368,032 1,420,000 2,548,927 2,027,690 1,982,808 2,106,588 -8.48%
-
NP to SH 1,696,000 1,203,352 1,292,000 2,429,994 1,902,613 1,876,178 2,002,776 -10.48%
-
Tax Rate 19.92% 26.81% 22.99% 18.96% 23.73% 21.79% 21.97% -
Total Cost 41,136,000 42,636,006 39,272,000 41,179,750 39,124,598 39,750,020 38,391,108 4.70%
-
Net Worth 30,808,574 30,922,049 31,970,013 30,199,007 24,441,753 27,712,131 28,914,168 4.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 499,936 745,109 - 1,534,502 488,835 727,670 - -
Div Payout % 29.48% 61.92% - 63.15% 25.69% 38.78% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 30,808,574 30,922,049 31,970,013 30,199,007 24,441,753 27,712,131 28,914,168 4.31%
NOSH 6,249,203 6,209,246 6,207,769 6,138,009 6,110,438 6,063,923 6,061,670 2.05%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.29% 3.11% 3.49% 5.83% 4.93% 4.75% 5.20% -
ROE 5.50% 3.89% 4.04% 8.05% 7.78% 6.77% 6.93% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 687.77 708.69 655.50 712.42 673.48 688.21 668.09 1.95%
EPS 27.20 19.38 20.80 39.57 31.11 30.94 33.04 -12.15%
DPS 8.00 12.00 0.00 25.00 8.00 12.00 0.00 -
NAPS 4.93 4.98 5.15 4.92 4.00 4.57 4.77 2.22%
Adjusted Per Share Value based on latest NOSH - 6,210,238
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 630.93 645.96 597.34 641.92 604.10 612.62 594.49 4.04%
EPS 24.90 17.66 18.97 35.67 27.93 27.54 29.40 -10.47%
DPS 7.34 10.94 0.00 22.53 7.18 10.68 0.00 -
NAPS 4.5226 4.5392 4.6931 4.4331 3.588 4.068 4.2445 4.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 7.95 7.75 7.79 8.52 9.27 9.19 9.15 -
P/RPS 1.16 1.09 1.19 1.20 1.38 1.34 1.37 -10.49%
P/EPS 29.29 39.99 37.43 21.52 29.77 29.70 27.69 3.81%
EY 3.41 2.50 2.67 4.65 3.36 3.37 3.61 -3.72%
DY 1.01 1.55 0.00 2.93 0.86 1.31 0.00 -
P/NAPS 1.61 1.56 1.51 1.73 2.32 2.01 1.92 -11.06%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 26/11/15 26/08/15 22/05/15 26/02/15 28/11/14 -
Price 7.49 7.64 8.06 7.45 8.75 9.37 9.68 -
P/RPS 1.09 1.08 1.23 1.05 1.30 1.36 1.45 -17.31%
P/EPS 27.60 39.42 38.73 18.82 28.10 30.28 29.30 -3.90%
EY 3.62 2.54 2.58 5.31 3.56 3.30 3.41 4.06%
DY 1.07 1.57 0.00 3.36 0.91 1.28 0.00 -
P/NAPS 1.52 1.53 1.57 1.51 2.19 2.05 2.03 -17.52%

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