[SIME] QoQ 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- 159.17%
YoY- 123.74%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 18,835,000 15,548,000 13,980,000 13,286,000 11,528,000 11,292,000 12,182,000 33.67%
PBT 602,000 452,000 728,000 812,000 361,000 365,000 340,000 46.30%
Tax -162,000 1,888,000 -130,000 -176,000 -108,000 31,000 -113,000 27.11%
NP 440,000 2,340,000 598,000 636,000 253,000 396,000 227,000 55.39%
-
NP to SH 340,000 2,288,000 589,000 622,000 240,000 389,000 207,000 39.16%
-
Tax Rate 26.91% -417.70% 17.86% 21.67% 29.92% -8.49% 33.24% -
Total Cost 18,395,000 13,208,000 13,382,000 12,650,000 11,275,000 10,896,000 11,955,000 33.24%
-
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 - 204,480 - 681,600 - 204,330 - -
Div Payout % - 8.94% - 109.58% - 52.53% - -
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 2.34% 15.05% 4.28% 4.79% 2.19% 3.51% 1.86% -
ROE 0.02% 11.99% 3.54% 3.68% 1.51% 2.46% 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 2.76 228.11 205.11 194.92 169.13 165.79 178.89 -93.78%
EPS 5.00 33.60 8.60 9.10 3.50 5.70 3.10 37.49%
DPS 0.00 3.00 0.00 10.00 0.00 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 276.49 228.24 205.22 195.03 169.23 165.76 178.83 33.67%
EPS 4.99 33.59 8.65 9.13 3.52 5.71 3.04 39.10%
DPS 0.00 3.00 0.00 10.01 0.00 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 94.09 1.03 1.08 1.05 1.27 1.39 1.20 1727.07%
P/EPS 5,212.24 7.00 25.57 22.46 61.06 40.27 70.40 1658.58%
EY 0.02 14.28 3.91 4.45 1.64 2.48 1.42 -94.15%
DY 0.00 1.28 0.00 4.88 0.00 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 104.95 1.17 1.16 1.08 1.25 1.38 1.29 1772.54%
P/EPS 5,813.65 7.92 27.54 23.12 60.21 39.92 75.67 1702.47%
EY 0.02 12.62 3.63 4.32 1.66 2.50 1.32 -93.86%
DY 0.00 1.13 0.00 4.74 0.00 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