[SIME] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -18.81%
YoY- -15.84%
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 44,240,000 43,508,000 36,934,000 37,484,000 39,370,000 37,904,000 36,156,000 14.32%
PBT 2,500,000 1,704,000 1,275,000 1,318,666 1,530,000 1,408,000 1,291,000 55.05%
Tax -552,000 -480,000 -402,000 -406,666 -418,000 -372,000 -281,000 56.53%
NP 1,948,000 1,224,000 873,000 912,000 1,112,000 1,036,000 1,010,000 54.63%
-
NP to SH 1,828,000 1,124,000 820,000 857,333 1,056,000 984,000 948,000 54.61%
-
Tax Rate 22.08% 28.17% 31.53% 30.84% 27.32% 26.42% 21.77% -
Total Cost 42,292,000 42,284,000 36,061,000 36,572,000 38,258,000 36,868,000 35,146,000 13.06%
-
Net Worth 15,509,785 14,691,127 15,031,199 14,283,039 14,555,098 14,213,753 14,689,813 3.67%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 816,304 - 680,144 181,371 272,057 - 680,083 12.88%
Div Payout % 44.66% - 82.94% 21.16% 25.76% - 71.74% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 15,509,785 14,691,127 15,031,199 14,283,039 14,555,098 14,213,753 14,689,813 3.67%
NOSH 6,802,537 6,801,447 6,801,447 6,801,447 6,801,447 6,800,839 6,800,839 0.01%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.40% 2.81% 2.36% 2.43% 2.82% 2.73% 2.79% -
ROE 11.79% 7.65% 5.46% 6.00% 7.26% 6.92% 6.45% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 650.35 639.69 543.03 551.12 578.85 557.34 531.64 14.31%
EPS 26.80 16.40 12.10 12.67 15.60 14.40 13.90 54.60%
DPS 12.00 0.00 10.00 2.67 4.00 0.00 10.00 12.86%
NAPS 2.28 2.16 2.21 2.10 2.14 2.09 2.16 3.65%
Adjusted Per Share Value based on latest NOSH - 6,801,447
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 649.43 638.68 542.18 550.25 577.94 556.42 530.76 14.32%
EPS 26.83 16.50 12.04 12.59 15.50 14.44 13.92 54.56%
DPS 11.98 0.00 9.98 2.66 3.99 0.00 9.98 12.88%
NAPS 2.2768 2.1566 2.2065 2.0967 2.1366 2.0865 2.1564 3.67%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.31 2.49 2.15 1.69 2.22 2.25 2.26 -
P/RPS 0.36 0.39 0.40 0.31 0.38 0.40 0.43 -11.12%
P/EPS 8.60 15.07 17.83 13.41 14.30 15.55 16.21 -34.33%
EY 11.63 6.64 5.61 7.46 6.99 6.43 6.17 52.29%
DY 5.19 0.00 4.65 1.58 1.80 0.00 4.42 11.24%
P/NAPS 1.01 1.15 0.97 0.80 1.04 1.08 1.05 -2.54%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 21/05/20 26/02/20 26/11/19 27/08/19 -
Price 2.20 2.43 2.18 2.02 1.99 2.29 2.11 -
P/RPS 0.34 0.38 0.40 0.37 0.34 0.41 0.40 -10.22%
P/EPS 8.19 14.70 18.08 16.03 12.82 15.83 15.14 -33.48%
EY 12.21 6.80 5.53 6.24 7.80 6.32 6.61 50.26%
DY 5.45 0.00 4.59 1.32 2.01 0.00 4.74 9.70%
P/NAPS 0.96 1.13 0.99 0.96 0.93 1.10 0.98 -1.35%

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