[SIME] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 87.92%
YoY- 12.75%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 13,980,000 13,286,000 11,528,000 11,292,000 12,182,000 10,851,000 10,572,000 20.45%
PBT 728,000 812,000 361,000 365,000 340,000 519,000 387,000 52.32%
Tax -130,000 -176,000 -108,000 31,000 -113,000 -238,000 -123,000 3.75%
NP 598,000 636,000 253,000 396,000 227,000 281,000 264,000 72.39%
-
NP to SH 589,000 622,000 240,000 389,000 207,000 278,000 244,000 79.85%
-
Tax Rate 17.86% 21.67% 29.92% -8.49% 33.24% 45.86% 31.78% -
Total Cost 13,382,000 12,650,000 11,275,000 10,896,000 11,955,000 10,570,000 10,308,000 18.98%
-
Net Worth 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 16,003,307 15,935,208 2.88%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 681,600 - 204,330 - 510,743 - -
Div Payout % - 109.58% - 52.53% - 183.72% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 16,003,307 15,935,208 2.88%
NOSH 6,812,157 6,812,157 6,812,157 6,812,157 6,809,918 6,809,918 6,809,918 0.02%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.28% 4.79% 2.19% 3.51% 1.86% 2.59% 2.50% -
ROE 3.54% 3.68% 1.51% 2.46% 1.32% 1.74% 1.53% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 205.11 194.92 169.13 165.79 178.89 159.34 155.24 20.38%
EPS 8.60 9.10 3.50 5.70 3.10 4.10 3.60 78.60%
DPS 0.00 10.00 0.00 3.00 0.00 7.50 0.00 -
NAPS 2.44 2.48 2.33 2.32 2.31 2.35 2.34 2.82%
Adjusted Per Share Value based on latest NOSH - 6,812,157
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 205.22 195.03 169.23 165.76 178.83 159.29 155.19 20.45%
EPS 8.65 9.13 3.52 5.71 3.04 4.08 3.58 79.96%
DPS 0.00 10.01 0.00 3.00 0.00 7.50 0.00 -
NAPS 2.4414 2.4814 2.3313 2.3196 2.3092 2.3492 2.3392 2.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.21 2.05 2.15 2.30 2.14 2.13 2.40 -
P/RPS 1.08 1.05 1.27 1.39 1.20 1.34 1.55 -21.38%
P/EPS 25.57 22.46 61.06 40.27 70.40 52.18 66.98 -47.34%
EY 3.91 4.45 1.64 2.48 1.42 1.92 1.49 90.13%
DY 0.00 4.88 0.00 1.30 0.00 3.52 0.00 -
P/NAPS 0.91 0.83 0.92 0.99 0.93 0.91 1.03 -7.91%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 24/08/23 24/05/23 23/02/23 24/11/22 17/08/22 24/05/22 -
Price 2.38 2.11 2.12 2.28 2.30 2.32 2.25 -
P/RPS 1.16 1.08 1.25 1.38 1.29 1.46 1.45 -13.81%
P/EPS 27.54 23.12 60.21 39.92 75.67 56.83 62.80 -42.24%
EY 3.63 4.32 1.66 2.50 1.32 1.76 1.59 73.29%
DY 0.00 4.74 0.00 1.32 0.00 3.23 0.00 -
P/NAPS 0.98 0.85 0.91 0.98 1.00 0.99 0.96 1.38%

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