[SIME] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -15.39%
YoY- -37.52%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 6,934,000 7,728,000 10,233,000 11,828,943 10,173,000 12,864,460 9,997,803 -21.59%
PBT 312,000 318,000 791,000 463,546 461,000 1,151,517 630,319 -37.34%
Tax 267,000 988,000 -99,000 -139,604 -106,000 -123,358 -174,044 -
NP 579,000 1,306,000 692,000 323,942 355,000 1,028,159 456,275 17.16%
-
NP to SH 522,000 1,226,000 663,000 273,285 323,000 1,003,034 414,616 16.54%
-
Tax Rate -85.58% -310.69% 12.52% 30.12% 22.99% 10.71% 27.61% -
Total Cost 6,355,000 6,422,000 9,541,000 11,505,001 9,818,000 11,836,301 9,541,528 -23.67%
-
Net Worth 31,642,857 32,396,750 31,150,039 30,930,892 31,970,013 30,368,066 24,825,917 17.50%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 1,328,773 - 372,661 - 1,179,945 - -
Div Payout % - 108.38% - 136.36% - 117.64% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 31,642,857 32,396,750 31,150,039 30,930,892 31,970,013 30,368,066 24,825,917 17.50%
NOSH 6,328,571 6,327,490 6,318,466 6,211,022 6,207,769 6,210,238 6,206,479 1.30%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.35% 16.90% 6.76% 2.74% 3.49% 7.99% 4.56% -
ROE 1.65% 3.78% 2.13% 0.88% 1.01% 3.30% 1.67% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 109.57 122.13 161.95 190.45 163.88 207.15 161.09 -22.60%
EPS 8.20 19.40 10.50 4.40 5.20 16.14 6.68 14.60%
DPS 0.00 21.00 0.00 6.00 0.00 19.00 0.00 -
NAPS 5.00 5.12 4.93 4.98 5.15 4.89 4.00 15.99%
Adjusted Per Share Value based on latest NOSH - 6,211,022
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 101.79 113.44 150.22 173.64 149.34 188.85 146.76 -21.59%
EPS 7.66 18.00 9.73 4.01 4.74 14.72 6.09 16.47%
DPS 0.00 19.51 0.00 5.47 0.00 17.32 0.00 -
NAPS 4.6451 4.7557 4.5727 4.5405 4.6931 4.4579 3.6444 17.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 7.65 7.59 7.95 7.75 7.79 8.52 9.27 -
P/RPS 6.98 6.21 4.91 4.07 4.75 4.11 5.75 13.75%
P/EPS 92.75 39.17 75.76 176.14 149.72 52.75 138.76 -23.49%
EY 1.08 2.55 1.32 0.57 0.67 1.90 0.72 30.94%
DY 0.00 2.77 0.00 0.77 0.00 2.23 0.00 -
P/NAPS 1.53 1.48 1.61 1.56 1.51 1.74 2.32 -24.17%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 23/08/16 25/05/16 24/02/16 26/11/15 26/08/15 22/05/15 -
Price 8.10 7.80 7.49 7.64 8.06 7.45 8.75 -
P/RPS 7.39 6.39 4.62 4.01 4.92 3.60 5.43 22.73%
P/EPS 98.20 40.26 71.38 173.64 154.91 46.13 130.98 -17.42%
EY 1.02 2.48 1.40 0.58 0.65 2.17 0.76 21.60%
DY 0.00 2.69 0.00 0.79 0.00 2.55 0.00 -
P/NAPS 1.62 1.52 1.52 1.53 1.57 1.52 2.19 -18.16%

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