[SIME] QoQ Cumulative Quarter Result on 30-Jun-2023 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 74.4%
YoY- 32.18%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 48,339,000 29,528,000 13,980,000 48,288,000 35,002,000 23,474,000 12,182,000 150.43%
PBT 1,783,000 1,180,000 728,000 1,878,000 1,066,000 705,000 340,000 201.53%
Tax 1,595,000 1,758,000 -130,000 -366,000 -190,000 -82,000 -113,000 -
NP 3,378,000 2,938,000 598,000 1,512,000 876,000 623,000 227,000 504.00%
-
NP to SH 3,217,000 2,877,000 589,000 1,458,000 836,000 596,000 207,000 521.72%
-
Tax Rate -89.46% -148.98% 17.86% 19.49% 17.82% 11.63% 33.24% -
Total Cost 44,961,000 26,590,000 13,382,000 46,776,000 34,126,000 22,851,000 11,955,000 141.64%
-
Net Worth 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 2349.36%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 20,448,000 204,480 - 886,080 204,480 204,330 - -
Div Payout % 635.62% 7.11% - 60.77% 24.46% 34.28% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 2349.36%
NOSH 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,809,918 0.02%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.99% 9.95% 4.28% 3.13% 2.50% 2.65% 1.86% -
ROE 0.17% 15.07% 3.54% 8.63% 5.26% 3.77% 1.32% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 7.09 433.22 205.11 708.45 513.53 344.65 178.89 -88.35%
EPS 47.20 42.20 8.60 21.40 12.20 8.70 3.10 513.29%
DPS 3.00 3.00 0.00 13.00 3.00 3.00 0.00 -
NAPS 2.81 2.80 2.44 2.48 2.33 2.32 2.31 13.94%
Adjusted Per Share Value based on latest NOSH - 6,812,157
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 709.60 433.46 205.22 708.85 513.82 344.59 178.83 150.42%
EPS 47.22 42.23 8.65 21.40 12.27 8.75 3.04 521.50%
DPS 300.17 3.00 0.00 13.01 3.00 3.00 0.00 -
NAPS 281.1585 2.8016 2.4414 2.4814 2.3313 2.3196 2.3092 2349.38%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.60 2.35 2.21 2.05 2.15 2.30 2.14 -
P/RPS 36.66 0.54 1.08 0.29 0.42 0.67 1.20 875.22%
P/EPS 550.87 5.57 25.57 9.58 17.53 26.28 70.40 293.64%
EY 0.18 17.96 3.91 10.43 5.70 3.80 1.42 -74.73%
DY 1.15 1.28 0.00 6.34 1.40 1.30 0.00 -
P/NAPS 0.93 0.84 0.91 0.83 0.92 0.99 0.93 0.00%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 21/02/24 27/11/23 24/08/23 24/05/23 23/02/23 24/11/22 -
Price 2.90 2.66 2.38 2.11 2.12 2.28 2.30 -
P/RPS 40.89 0.61 1.16 0.30 0.41 0.66 1.29 899.47%
P/EPS 614.44 6.30 27.54 9.86 17.28 26.06 75.67 303.47%
EY 0.16 15.87 3.63 10.14 5.79 3.84 1.32 -75.47%
DY 1.03 1.13 0.00 6.16 1.42 1.32 0.00 -
P/NAPS 1.03 0.95 0.98 0.85 0.91 0.98 1.00 1.98%

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