[SIME] QoQ TTM Result on 30-Jun-2023 [#4]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 30.88%
YoY- 32.18%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 61,649,000 54,342,000 50,086,000 48,288,000 45,853,000 44,897,000 44,141,000 24.92%
PBT 2,594,000 2,353,000 2,266,000 1,878,000 1,585,000 1,611,000 1,727,000 31.12%
Tax 1,420,000 1,474,000 -383,000 -366,000 -428,000 -443,000 -580,000 -
NP 4,014,000 3,827,000 1,883,000 1,512,000 1,157,000 1,168,000 1,147,000 130.32%
-
NP to SH 3,839,000 3,739,000 1,840,000 1,458,000 1,114,000 1,118,000 1,074,000 133.59%
-
Tax Rate -54.74% -62.64% 16.90% 19.49% 27.00% 27.50% 33.58% -
Total Cost 57,635,000 50,515,000 48,203,000 46,776,000 44,696,000 43,729,000 42,994,000 21.55%
-
Net Worth 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 2349.36%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 886,080 886,080 885,930 885,930 715,073 715,073 782,903 8.59%
Div Payout % 23.08% 23.70% 48.15% 60.76% 64.19% 63.96% 72.90% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 2349.36%
NOSH 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,809,918 0.02%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.51% 7.04% 3.76% 3.13% 2.52% 2.60% 2.60% -
ROE 0.20% 19.59% 11.06% 8.63% 7.01% 7.08% 6.83% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 9.04 797.27 734.83 708.45 672.73 659.18 648.19 -94.19%
EPS 0.56 54.86 27.00 21.39 16.34 16.41 15.77 -89.17%
DPS 0.13 13.00 13.00 13.00 10.50 10.50 11.50 -94.94%
NAPS 2.81 2.80 2.44 2.48 2.33 2.32 2.31 13.94%
Adjusted Per Share Value based on latest NOSH - 6,812,157
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 904.99 797.72 735.24 708.85 673.11 659.07 647.97 24.92%
EPS 56.36 54.89 27.01 21.40 16.35 16.41 15.77 133.57%
DPS 13.01 13.01 13.01 13.01 10.50 10.50 11.49 8.62%
NAPS 281.1585 2.8016 2.4414 2.4814 2.3313 2.3196 2.3092 2349.38%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.60 2.35 2.21 2.05 2.15 2.30 2.14 -
P/RPS 28.75 0.29 0.30 0.29 0.32 0.35 0.33 1859.90%
P/EPS 461.62 4.28 8.19 9.58 13.15 14.01 13.57 947.62%
EY 0.22 23.34 12.22 10.43 7.60 7.14 7.37 -90.35%
DY 0.05 5.53 5.88 6.34 4.88 4.57 5.37 -95.56%
P/NAPS 0.93 0.84 0.91 0.83 0.92 0.99 0.93 0.00%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 21/02/24 27/11/23 24/08/23 24/05/23 23/02/23 24/11/22 -
Price 2.89 2.63 2.38 2.11 2.11 2.29 2.30 -
P/RPS 31.95 0.33 0.32 0.30 0.31 0.35 0.35 1921.82%
P/EPS 513.11 4.79 8.82 9.86 12.91 13.95 14.58 971.58%
EY 0.19 20.86 11.34 10.14 7.75 7.17 6.86 -90.82%
DY 0.04 4.94 5.46 6.16 4.98 4.59 5.00 -95.98%
P/NAPS 1.03 0.94 0.98 0.85 0.91 0.99 1.00 1.98%

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