[SIME] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -52.61%
YoY- 160.87%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 10,536,000 10,673,000 11,342,000 11,021,000 11,243,000 10,877,000 8,821,000 12.53%
PBT 481,000 374,000 409,000 446,000 824,000 426,000 286,000 41.28%
Tax -106,000 -107,000 -178,000 -121,000 -156,000 -120,000 -97,000 6.07%
NP 375,000 267,000 231,000 325,000 668,000 306,000 189,000 57.70%
-
NP to SH 345,000 236,000 211,000 300,000 633,000 281,000 177,000 55.84%
-
Tax Rate 22.04% 28.61% 43.52% 27.13% 18.93% 28.17% 33.92% -
Total Cost 10,161,000 10,406,000 11,111,000 10,696,000 10,575,000 10,571,000 8,632,000 11.45%
-
Net Worth 15,717,239 15,373,734 15,849,911 15,645,835 15,509,785 14,691,127 15,031,199 3.01%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 272,160 - 612,228 - 408,152 - 544,115 -36.90%
Div Payout % 78.89% - 290.16% - 64.48% - 307.41% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 15,717,239 15,373,734 15,849,911 15,645,835 15,509,785 14,691,127 15,031,199 3.01%
NOSH 6,809,918 6,802,537 6,802,537 6,802,537 6,802,537 6,801,447 6,801,447 0.08%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.56% 2.50% 2.04% 2.95% 5.94% 2.81% 2.14% -
ROE 2.20% 1.54% 1.33% 1.92% 4.08% 1.91% 1.18% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 154.85 156.90 166.73 162.01 165.28 159.92 129.69 12.51%
EPS 5.10 3.50 3.10 4.40 9.30 4.10 2.60 56.50%
DPS 4.00 0.00 9.00 0.00 6.00 0.00 8.00 -36.92%
NAPS 2.31 2.26 2.33 2.30 2.28 2.16 2.21 2.98%
Adjusted Per Share Value based on latest NOSH - 6,802,537
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 154.66 156.68 166.50 161.78 165.04 159.67 129.49 12.53%
EPS 5.06 3.46 3.10 4.40 9.29 4.12 2.60 55.68%
DPS 4.00 0.00 8.99 0.00 5.99 0.00 7.99 -36.87%
NAPS 2.3072 2.2568 2.3267 2.2968 2.2768 2.1566 2.2065 3.01%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.32 2.27 2.18 2.40 2.31 2.49 2.15 -
P/RPS 1.50 1.45 1.31 1.48 1.40 1.56 1.66 -6.51%
P/EPS 45.75 65.43 70.28 54.42 24.82 60.27 82.62 -32.49%
EY 2.19 1.53 1.42 1.84 4.03 1.66 1.21 48.35%
DY 1.72 0.00 4.13 0.00 2.60 0.00 3.72 -40.12%
P/NAPS 1.00 1.00 0.94 1.04 1.01 1.15 0.97 2.04%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 16/02/22 29/11/21 25/08/21 25/05/21 25/02/21 26/11/20 27/08/20 -
Price 2.26 2.18 2.25 2.21 2.20 2.43 2.18 -
P/RPS 1.46 1.39 1.35 1.36 1.33 1.52 1.68 -8.90%
P/EPS 44.57 62.84 72.54 50.11 23.64 58.82 83.77 -34.26%
EY 2.24 1.59 1.38 2.00 4.23 1.70 1.19 52.27%
DY 1.77 0.00 4.00 0.00 2.73 0.00 3.67 -38.41%
P/NAPS 0.98 0.96 0.97 0.96 0.96 1.13 0.99 -0.67%

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