[SIME] QoQ Quarter Result on 30-Sep-2022 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -25.54%
YoY- -12.29%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 13,286,000 11,528,000 11,292,000 12,182,000 10,851,000 10,572,000 10,536,000 16.76%
PBT 812,000 361,000 365,000 340,000 519,000 387,000 481,000 41.91%
Tax -176,000 -108,000 31,000 -113,000 -238,000 -123,000 -106,000 40.34%
NP 636,000 253,000 396,000 227,000 281,000 264,000 375,000 42.35%
-
NP to SH 622,000 240,000 389,000 207,000 278,000 244,000 345,000 48.29%
-
Tax Rate 21.67% 29.92% -8.49% 33.24% 45.86% 31.78% 22.04% -
Total Cost 12,650,000 11,275,000 10,896,000 11,955,000 10,570,000 10,308,000 10,161,000 15.77%
-
Net Worth 16,903,680 15,881,279 15,801,519 15,730,911 16,003,307 15,935,208 15,717,239 4.98%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 681,600 - 204,330 - 510,743 - 272,160 84.72%
Div Payout % 109.58% - 52.53% - 183.72% - 78.89% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 16,903,680 15,881,279 15,801,519 15,730,911 16,003,307 15,935,208 15,717,239 4.98%
NOSH 6,812,157 6,812,157 6,812,157 6,809,918 6,809,918 6,809,918 6,809,918 0.02%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.79% 2.19% 3.51% 1.86% 2.59% 2.50% 3.56% -
ROE 3.68% 1.51% 2.46% 1.32% 1.74% 1.53% 2.20% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 194.92 169.13 165.79 178.89 159.34 155.24 154.85 16.63%
EPS 9.10 3.50 5.70 3.10 4.10 3.60 5.10 47.26%
DPS 10.00 0.00 3.00 0.00 7.50 0.00 4.00 84.51%
NAPS 2.48 2.33 2.32 2.31 2.35 2.34 2.31 4.86%
Adjusted Per Share Value based on latest NOSH - 6,809,918
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 195.03 169.23 165.76 178.83 159.29 155.19 154.66 16.77%
EPS 9.13 3.52 5.71 3.04 4.08 3.58 5.06 48.37%
DPS 10.01 0.00 3.00 0.00 7.50 0.00 4.00 84.63%
NAPS 2.4814 2.3313 2.3196 2.3092 2.3492 2.3392 2.3072 4.98%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.05 2.15 2.30 2.14 2.13 2.40 2.32 -
P/RPS 1.05 1.27 1.39 1.20 1.34 1.55 1.50 -21.21%
P/EPS 22.46 61.06 40.27 70.40 52.18 66.98 45.75 -37.84%
EY 4.45 1.64 2.48 1.42 1.92 1.49 2.19 60.63%
DY 4.88 0.00 1.30 0.00 3.52 0.00 1.72 100.79%
P/NAPS 0.83 0.92 0.99 0.93 0.91 1.03 1.00 -11.71%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 24/05/23 23/02/23 24/11/22 17/08/22 24/05/22 16/02/22 -
Price 2.11 2.12 2.28 2.30 2.32 2.25 2.26 -
P/RPS 1.08 1.25 1.38 1.29 1.46 1.45 1.46 -18.25%
P/EPS 23.12 60.21 39.92 75.67 56.83 62.80 44.57 -35.51%
EY 4.32 1.66 2.50 1.32 1.76 1.59 2.24 55.12%
DY 4.74 0.00 1.32 0.00 3.23 0.00 1.77 93.19%
P/NAPS 0.85 0.91 0.98 1.00 0.99 0.96 0.98 -9.07%

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