[SIME] QoQ Quarter Result on 31-Dec-2023 [#2]

Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 288.46%
YoY- 488.17%
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 18,793,000 18,835,000 15,548,000 13,980,000 13,286,000 11,528,000 11,292,000 40.48%
PBT 398,000 602,000 452,000 728,000 812,000 361,000 365,000 5.94%
Tax -247,000 -162,000 1,888,000 -130,000 -176,000 -108,000 31,000 -
NP 151,000 440,000 2,340,000 598,000 636,000 253,000 396,000 -47.44%
-
NP to SH 89,000 340,000 2,288,000 589,000 622,000 240,000 389,000 -62.62%
-
Tax Rate 62.06% 26.91% -417.70% 17.86% 21.67% 29.92% -8.49% -
Total Cost 18,642,000 18,395,000 13,208,000 13,382,000 12,650,000 11,275,000 10,896,000 43.09%
-
Net Worth 19,357,439 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 14.50%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 681,600 - 204,480 - 681,600 - 204,330 123.41%
Div Payout % 765.84% - 8.94% - 109.58% - 52.53% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 19,357,439 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 14.50%
NOSH 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 0.80% 2.34% 15.05% 4.28% 4.79% 2.19% 3.51% -
ROE 0.46% 0.02% 11.99% 3.54% 3.68% 1.51% 2.46% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 275.72 2.76 228.11 205.11 194.92 169.13 165.79 40.41%
EPS 1.30 5.00 33.60 8.60 9.10 3.50 5.70 -62.70%
DPS 10.00 0.00 3.00 0.00 10.00 0.00 3.00 123.30%
NAPS 2.84 2.81 2.80 2.44 2.48 2.33 2.32 14.44%
Adjusted Per Share Value based on latest NOSH - 6,812,157
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 275.87 276.49 228.24 205.22 195.03 169.23 165.76 40.48%
EPS 1.31 4.99 33.59 8.65 9.13 3.52 5.71 -62.55%
DPS 10.01 0.00 3.00 0.00 10.01 0.00 3.00 123.45%
NAPS 2.8416 281.1585 2.8016 2.4414 2.4814 2.3313 2.3196 14.50%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.62 2.60 2.35 2.21 2.05 2.15 2.30 -
P/RPS 0.95 94.09 1.03 1.08 1.05 1.27 1.39 -22.42%
P/EPS 200.65 5,212.24 7.00 25.57 22.46 61.06 40.27 192.00%
EY 0.50 0.02 14.28 3.91 4.45 1.64 2.48 -65.65%
DY 3.82 0.00 1.28 0.00 4.88 0.00 1.30 105.28%
P/NAPS 0.92 0.93 0.84 0.91 0.83 0.92 0.99 -4.77%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 23/05/24 21/02/24 27/11/23 24/08/23 24/05/23 23/02/23 -
Price 2.55 2.90 2.66 2.38 2.11 2.12 2.28 -
P/RPS 0.92 104.95 1.17 1.16 1.08 1.25 1.38 -23.70%
P/EPS 195.29 5,813.65 7.92 27.54 23.12 60.21 39.92 188.45%
EY 0.51 0.02 12.62 3.63 4.32 1.66 2.50 -65.37%
DY 3.92 0.00 1.13 0.00 4.74 0.00 1.32 106.74%
P/NAPS 0.90 1.03 0.95 0.98 0.85 0.91 0.98 -5.52%

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