[SIME] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 8.33%
YoY- -5.95%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 18,268,000 8,845,000 33,828,000 25,253,000 16,959,000 8,144,000 31,087,000 -29.77%
PBT 639,000 331,000 1,065,000 724,000 514,000 376,000 1,007,000 -26.09%
Tax -64,000 -93,000 998,000 1,162,000 1,224,000 1,018,000 1,674,000 -
NP 575,000 238,000 2,063,000 1,886,000 1,738,000 1,394,000 2,681,000 -64.06%
-
NP to SH 542,000 225,000 1,919,000 1,756,000 1,621,000 1,316,000 2,438,000 -63.20%
-
Tax Rate 10.02% 28.10% -93.71% -160.50% -238.13% -270.74% -166.24% -
Total Cost 17,693,000 8,607,000 31,765,000 23,367,000 15,221,000 6,750,000 28,406,000 -27.00%
-
Net Worth 14,417,778 14,213,753 14,349,770 14,145,745 14,554,140 38,561,670 37,337,488 -46.88%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 136,016 - 544,067 136,016 136,020 - 1,564,230 -80.28%
Div Payout % 25.10% - 28.35% 7.75% 8.39% - 64.16% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 14,417,778 14,213,753 14,349,770 14,145,745 14,554,140 38,561,670 37,337,488 -46.88%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.15% 2.69% 6.10% 7.47% 10.25% 17.12% 8.62% -
ROE 3.76% 1.58% 13.37% 12.41% 11.14% 3.41% 6.53% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 268.61 130.06 497.41 371.32 249.36 119.75 457.09 -29.77%
EPS 8.00 3.30 28.20 25.80 23.80 19.30 36.70 -63.67%
DPS 2.00 0.00 8.00 2.00 2.00 0.00 23.00 -80.28%
NAPS 2.12 2.09 2.11 2.08 2.14 5.67 5.49 -46.87%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 268.17 129.84 496.58 370.70 248.95 119.55 456.35 -29.77%
EPS 7.96 3.30 28.17 25.78 23.80 19.32 35.79 -63.19%
DPS 2.00 0.00 7.99 2.00 2.00 0.00 22.96 -80.26%
NAPS 2.1165 2.0865 2.1065 2.0765 2.1365 5.6607 5.481 -46.87%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.40 2.61 2.45 2.64 2.21 9.02 9.50 -
P/RPS 0.89 2.01 0.49 0.71 0.89 7.53 2.08 -43.12%
P/EPS 30.11 78.89 8.68 10.22 9.27 46.61 26.50 8.86%
EY 3.32 1.27 11.52 9.78 10.78 2.15 3.77 -8.10%
DY 0.83 0.00 3.27 0.76 0.90 0.00 2.42 -50.90%
P/NAPS 1.13 1.25 1.16 1.27 1.03 1.59 1.73 -24.66%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 21/11/18 30/08/18 25/05/18 22/02/18 16/11/17 25/08/17 -
Price 2.29 2.40 2.55 2.76 2.75 9.00 9.13 -
P/RPS 0.85 1.85 0.51 0.74 1.10 7.52 2.00 -43.38%
P/EPS 28.73 72.54 9.04 10.69 11.54 46.51 25.47 8.33%
EY 3.48 1.38 11.07 9.36 8.67 2.15 3.93 -7.76%
DY 0.87 0.00 3.14 0.72 0.73 0.00 2.52 -50.69%
P/NAPS 1.08 1.15 1.21 1.33 1.29 1.59 1.66 -24.85%

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