[SIME] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 65.21%
YoY- -9.63%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 20,866,414 10,124,424 43,907,965 31,394,400 21,292,506 10,584,146 46,109,023 -40.97%
PBT 1,267,620 674,920 3,964,647 2,584,038 1,623,491 670,268 4,313,993 -55.70%
Tax -276,216 -148,273 -444,107 -326,189 -247,691 -154,070 -482,344 -30.97%
NP 991,404 526,647 3,520,540 2,257,849 1,375,800 516,198 3,831,649 -59.29%
-
NP to SH 938,089 500,694 3,352,728 2,159,832 1,307,300 488,989 3,700,648 -59.84%
-
Tax Rate 21.79% 21.97% 11.20% 12.62% 15.26% 22.99% 11.18% -
Total Cost 19,875,010 9,597,777 40,387,425 29,136,551 19,916,706 10,067,948 42,277,374 -39.45%
-
Net Worth 27,712,131 28,914,168 28,411,926 27,464,678 26,386,422 27,513,138 27,102,830 1.48%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 363,835 - 2,171,612 361,377 360,634 - 2,043,228 -68.24%
Div Payout % 38.78% - 64.77% 16.73% 27.59% - 55.21% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 27,712,131 28,914,168 28,411,926 27,464,678 26,386,422 27,513,138 27,102,830 1.48%
NOSH 6,063,923 6,061,670 6,032,256 6,022,955 6,010,574 6,007,235 6,009,496 0.60%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.75% 5.20% 8.02% 7.19% 6.46% 4.88% 8.31% -
ROE 3.39% 1.73% 11.80% 7.86% 4.95% 1.78% 13.65% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 344.11 167.02 727.89 521.25 354.25 176.19 767.27 -41.32%
EPS 15.47 8.26 55.58 35.81 21.74 8.14 61.58 -60.08%
DPS 6.00 0.00 36.00 6.00 6.00 0.00 34.00 -68.43%
NAPS 4.57 4.77 4.71 4.56 4.39 4.58 4.51 0.88%
Adjusted Per Share Value based on latest NOSH - 6,050,617
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 305.17 148.07 642.15 459.14 311.40 154.79 674.34 -40.97%
EPS 13.72 7.32 49.03 31.59 19.12 7.15 54.12 -59.84%
DPS 5.32 0.00 31.76 5.29 5.27 0.00 29.88 -68.25%
NAPS 4.0529 4.2287 4.1552 4.0167 3.859 4.0238 3.9638 1.48%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 9.19 9.15 9.67 9.31 9.52 9.50 9.58 -
P/RPS 2.67 5.48 1.33 1.79 2.69 5.39 1.25 65.62%
P/EPS 59.41 110.77 17.40 25.96 43.77 116.71 15.56 143.69%
EY 1.68 0.90 5.75 3.85 2.28 0.86 6.43 -59.03%
DY 0.65 0.00 3.72 0.64 0.63 0.00 3.55 -67.65%
P/NAPS 2.01 1.92 2.05 2.04 2.17 2.07 2.12 -3.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 -
Price 9.37 9.68 9.46 9.50 9.11 9.65 9.39 -
P/RPS 2.72 5.80 1.30 1.82 2.57 5.48 1.22 70.41%
P/EPS 60.57 117.19 17.02 26.49 41.89 118.55 15.25 150.16%
EY 1.65 0.85 5.88 3.77 2.39 0.84 6.56 -60.05%
DY 0.64 0.00 3.81 0.63 0.66 0.00 3.62 -68.40%
P/NAPS 2.05 2.03 2.01 2.08 2.08 2.11 2.08 -0.96%

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