[SIME] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -6.49%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 59,056,000 55,920,000 48,288,000 46,669,333 46,948,000 48,728,000 42,502,000 24.44%
PBT 2,360,000 2,912,000 1,878,000 1,421,333 1,410,000 1,360,000 1,732,000 22.83%
Tax 3,516,000 -520,000 -366,000 -253,333 -164,000 -452,000 -545,000 -
NP 5,876,000 2,392,000 1,512,000 1,168,000 1,246,000 908,000 1,187,000 189.61%
-
NP to SH 5,754,000 2,356,000 1,458,000 1,114,666 1,192,000 828,000 1,103,000 199.88%
-
Tax Rate -148.98% 17.86% 19.49% 17.82% 11.63% 33.24% 31.47% -
Total Cost 53,180,000 53,528,000 46,776,000 45,501,333 45,702,000 47,820,000 41,315,000 18.27%
-
Net Worth 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 16,003,307 12.42%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 408,960 - 886,080 272,640 408,660 - 783,140 -35.07%
Div Payout % 7.11% - 60.77% 24.46% 34.28% - 71.00% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 16,003,307 12.42%
NOSH 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,809,918 6,809,918 0.02%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.95% 4.28% 3.13% 2.50% 2.65% 1.86% 2.79% -
ROE 30.15% 14.17% 8.63% 7.02% 7.54% 5.26% 6.89% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 866.43 820.42 708.45 684.70 689.30 715.54 624.12 24.37%
EPS 84.40 34.40 21.40 16.27 17.40 12.40 16.20 199.62%
DPS 6.00 0.00 13.00 4.00 6.00 0.00 11.50 -35.11%
NAPS 2.80 2.44 2.48 2.33 2.32 2.31 2.35 12.35%
Adjusted Per Share Value based on latest NOSH - 6,812,157
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 866.92 820.89 708.85 685.09 689.18 715.31 623.91 24.44%
EPS 84.47 34.59 21.40 16.36 17.50 12.15 16.19 199.91%
DPS 6.00 0.00 13.01 4.00 6.00 0.00 11.50 -35.11%
NAPS 2.8016 2.4414 2.4814 2.3313 2.3196 2.3092 2.3492 12.42%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.35 2.21 2.05 2.15 2.30 2.14 2.13 -
P/RPS 0.27 0.27 0.29 0.31 0.33 0.30 0.34 -14.20%
P/EPS 2.78 6.39 9.58 13.15 13.14 17.60 13.15 -64.41%
EY 35.92 15.64 10.43 7.61 7.61 5.68 7.60 180.83%
DY 2.55 0.00 6.34 1.86 2.61 0.00 5.40 -39.27%
P/NAPS 0.84 0.91 0.83 0.92 0.99 0.93 0.91 -5.18%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 27/11/23 24/08/23 24/05/23 23/02/23 24/11/22 17/08/22 -
Price 2.66 2.38 2.11 2.12 2.28 2.30 2.32 -
P/RPS 0.31 0.29 0.30 0.31 0.33 0.32 0.37 -11.09%
P/EPS 3.15 6.89 9.86 12.96 13.03 18.92 14.32 -63.45%
EY 31.74 14.52 10.14 7.71 7.68 5.29 6.98 173.71%
DY 2.26 0.00 6.16 1.89 2.63 0.00 4.96 -40.70%
P/NAPS 0.95 0.98 0.85 0.91 0.98 1.00 0.99 -2.70%

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