[SIME] QoQ Quarter Result on 31-Dec-2019 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 14.63%
YoY- -11.04%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 10,877,000 8,821,000 8,428,000 10,209,000 9,476,000 9,323,000 8,565,000 17.21%
PBT 426,000 286,000 224,000 413,000 352,000 344,000 308,000 24.06%
Tax -120,000 -97,000 -96,000 -116,000 -93,000 -142,000 -75,000 36.68%
NP 306,000 189,000 128,000 297,000 259,000 202,000 233,000 19.86%
-
NP to SH 281,000 177,000 115,000 282,000 246,000 184,000 222,000 16.96%
-
Tax Rate 28.17% 33.92% 42.86% 28.09% 26.42% 41.28% 24.35% -
Total Cost 10,571,000 8,632,000 8,300,000 9,912,000 9,217,000 9,121,000 8,332,000 17.14%
-
Net Worth 14,691,127 15,031,199 14,283,039 14,555,098 14,213,753 14,689,813 14,485,788 0.94%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 544,115 - 136,028 - 544,067 - -
Div Payout % - 307.41% - 48.24% - 295.69% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 14,691,127 15,031,199 14,283,039 14,555,098 14,213,753 14,689,813 14,485,788 0.94%
NOSH 6,801,447 6,801,447 6,801,447 6,801,447 6,800,839 6,800,839 6,800,839 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.81% 2.14% 1.52% 2.91% 2.73% 2.17% 2.72% -
ROE 1.91% 1.18% 0.81% 1.94% 1.73% 1.25% 1.53% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 159.92 129.69 123.91 150.10 139.34 137.09 125.94 17.21%
EPS 4.10 2.60 1.70 4.10 3.60 2.70 3.30 15.52%
DPS 0.00 8.00 0.00 2.00 0.00 8.00 0.00 -
NAPS 2.16 2.21 2.10 2.14 2.09 2.16 2.13 0.93%
Adjusted Per Share Value based on latest NOSH - 6,801,447
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 159.67 129.49 123.72 149.86 139.10 136.86 125.73 17.21%
EPS 4.12 2.60 1.69 4.14 3.61 2.70 3.26 16.84%
DPS 0.00 7.99 0.00 2.00 0.00 7.99 0.00 -
NAPS 2.1566 2.2065 2.0967 2.1366 2.0865 2.1564 2.1265 0.93%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.49 2.15 1.69 2.22 2.25 2.26 2.23 -
P/RPS 1.56 1.66 1.36 1.48 1.61 1.65 1.77 -8.05%
P/EPS 60.27 82.62 99.95 53.54 62.20 83.53 68.31 -7.98%
EY 1.66 1.21 1.00 1.87 1.61 1.20 1.46 8.91%
DY 0.00 3.72 0.00 0.90 0.00 3.54 0.00 -
P/NAPS 1.15 0.97 0.80 1.04 1.08 1.05 1.05 6.23%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 21/05/20 26/02/20 26/11/19 27/08/19 29/05/19 -
Price 2.43 2.18 2.02 1.99 2.29 2.11 2.29 -
P/RPS 1.52 1.68 1.63 1.33 1.64 1.54 1.82 -11.28%
P/EPS 58.82 83.77 119.47 48.00 63.31 77.99 70.15 -11.05%
EY 1.70 1.19 0.84 2.08 1.58 1.28 1.43 12.18%
DY 0.00 3.67 0.00 1.01 0.00 3.79 0.00 -
P/NAPS 1.13 0.99 0.96 0.93 1.10 0.98 1.08 3.05%

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