[SIME] QoQ Quarter Result on 31-Dec-2021 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 46.19%
YoY- -45.5%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 12,182,000 10,851,000 10,572,000 10,536,000 10,673,000 11,342,000 11,021,000 6.89%
PBT 340,000 519,000 387,000 481,000 374,000 409,000 446,000 -16.53%
Tax -113,000 -238,000 -123,000 -106,000 -107,000 -178,000 -121,000 -4.45%
NP 227,000 281,000 264,000 375,000 267,000 231,000 325,000 -21.26%
-
NP to SH 207,000 278,000 244,000 345,000 236,000 211,000 300,000 -21.89%
-
Tax Rate 33.24% 45.86% 31.78% 22.04% 28.61% 43.52% 27.13% -
Total Cost 11,955,000 10,570,000 10,308,000 10,161,000 10,406,000 11,111,000 10,696,000 7.69%
-
Net Worth 15,730,911 16,003,307 15,935,208 15,717,239 15,373,734 15,849,911 15,645,835 0.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 510,743 - 272,160 - 612,228 - -
Div Payout % - 183.72% - 78.89% - 290.16% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 15,730,911 16,003,307 15,935,208 15,717,239 15,373,734 15,849,911 15,645,835 0.36%
NOSH 6,809,918 6,809,918 6,809,918 6,809,918 6,802,537 6,802,537 6,802,537 0.07%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.86% 2.59% 2.50% 3.56% 2.50% 2.04% 2.95% -
ROE 1.32% 1.74% 1.53% 2.20% 1.54% 1.33% 1.92% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 178.89 159.34 155.24 154.85 156.90 166.73 162.01 6.82%
EPS 3.10 4.10 3.60 5.10 3.50 3.10 4.40 -20.80%
DPS 0.00 7.50 0.00 4.00 0.00 9.00 0.00 -
NAPS 2.31 2.35 2.34 2.31 2.26 2.33 2.30 0.28%
Adjusted Per Share Value based on latest NOSH - 6,809,918
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 178.83 159.29 155.19 154.66 156.68 166.50 161.78 6.90%
EPS 3.04 4.08 3.58 5.06 3.46 3.10 4.40 -21.82%
DPS 0.00 7.50 0.00 4.00 0.00 8.99 0.00 -
NAPS 2.3092 2.3492 2.3392 2.3072 2.2568 2.3267 2.2968 0.35%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.14 2.13 2.40 2.32 2.27 2.18 2.40 -
P/RPS 1.20 1.34 1.55 1.50 1.45 1.31 1.48 -13.03%
P/EPS 70.40 52.18 66.98 45.75 65.43 70.28 54.42 18.70%
EY 1.42 1.92 1.49 2.19 1.53 1.42 1.84 -15.85%
DY 0.00 3.52 0.00 1.72 0.00 4.13 0.00 -
P/NAPS 0.93 0.91 1.03 1.00 1.00 0.94 1.04 -7.17%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 17/08/22 24/05/22 16/02/22 29/11/21 25/08/21 25/05/21 -
Price 2.30 2.32 2.25 2.26 2.18 2.25 2.21 -
P/RPS 1.29 1.46 1.45 1.46 1.39 1.35 1.36 -3.45%
P/EPS 75.67 56.83 62.80 44.57 62.84 72.54 50.11 31.59%
EY 1.32 1.76 1.59 2.24 1.59 1.38 2.00 -24.17%
DY 0.00 3.23 0.00 1.77 0.00 4.00 0.00 -
P/NAPS 1.00 0.99 0.96 0.98 0.96 0.97 0.96 2.75%

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