[SIME] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -58.03%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 12,864,460 9,997,803 10,741,990 10,124,424 12,513,565 10,101,894 10,708,360 13.04%
PBT 1,151,517 630,319 592,700 674,920 1,380,609 960,547 953,223 13.46%
Tax -123,358 -174,044 -127,943 -148,273 -117,918 -78,498 -93,621 20.24%
NP 1,028,159 456,275 464,757 526,647 1,262,691 882,049 859,602 12.71%
-
NP to SH 1,003,034 414,616 437,395 500,694 1,192,896 852,532 818,311 14.57%
-
Tax Rate 10.71% 27.61% 21.59% 21.97% 8.54% 8.17% 9.82% -
Total Cost 11,836,301 9,541,528 10,277,233 9,597,777 11,250,874 9,219,845 9,848,758 13.07%
-
Net Worth 30,368,066 24,825,917 27,723,928 28,914,168 28,549,492 27,590,814 26,395,189 9.82%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,179,945 - 363,990 - 1,818,438 - 360,754 120.82%
Div Payout % 117.64% - 83.22% - 152.44% - 44.09% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 30,368,066 24,825,917 27,723,928 28,914,168 28,549,492 27,590,814 26,395,189 9.82%
NOSH 6,210,238 6,206,479 6,066,504 6,061,670 6,061,463 6,050,617 6,012,571 2.18%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.99% 4.56% 4.33% 5.20% 10.09% 8.73% 8.03% -
ROE 3.30% 1.67% 1.58% 1.73% 4.18% 3.09% 3.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 207.15 161.09 177.07 167.02 206.44 166.96 178.10 10.62%
EPS 16.14 6.68 7.21 8.26 19.65 14.08 13.61 12.07%
DPS 19.00 0.00 6.00 0.00 30.00 0.00 6.00 116.09%
NAPS 4.89 4.00 4.57 4.77 4.71 4.56 4.39 7.47%
Adjusted Per Share Value based on latest NOSH - 6,061,670
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 188.85 146.76 157.69 148.62 183.69 148.29 157.19 13.05%
EPS 14.72 6.09 6.42 7.35 17.51 12.51 12.01 14.57%
DPS 17.32 0.00 5.34 0.00 26.69 0.00 5.30 120.69%
NAPS 4.4579 3.6444 4.0698 4.2445 4.191 4.0502 3.8747 9.82%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 8.52 9.27 9.19 9.15 9.67 9.31 9.52 -
P/RPS 4.11 5.75 5.19 5.48 4.68 5.58 5.35 -16.16%
P/EPS 52.75 138.76 127.46 110.77 49.14 66.08 69.95 -17.19%
EY 1.90 0.72 0.78 0.90 2.04 1.51 1.43 20.92%
DY 2.23 0.00 0.65 0.00 3.10 0.00 0.63 132.79%
P/NAPS 1.74 2.32 2.01 1.92 2.05 2.04 2.17 -13.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 22/05/15 26/02/15 28/11/14 29/08/14 29/05/14 28/02/14 -
Price 7.45 8.75 9.37 9.68 9.46 9.50 9.11 -
P/RPS 3.60 5.43 5.29 5.80 4.58 5.69 5.12 -20.97%
P/EPS 46.13 130.98 129.96 117.19 48.07 67.42 66.94 -22.03%
EY 2.17 0.76 0.77 0.85 2.08 1.48 1.49 28.57%
DY 2.55 0.00 0.64 0.00 3.17 0.00 0.66 146.83%
P/NAPS 1.52 2.19 2.05 2.03 2.01 2.08 2.08 -18.91%

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