[SIME] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -6.32%
YoY- -28.24%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 33,918,000 30,040,000 44,004,038 41,732,828 42,585,012 45,992,016 44,905,814 -4.56%
PBT 1,028,000 1,198,000 1,869,038 2,535,240 3,246,982 4,586,504 6,178,364 -25.81%
Tax 2,448,000 1,378,000 -501,006 -552,432 -495,382 -1,036,546 -1,668,052 -
NP 3,476,000 2,576,000 1,368,032 1,982,808 2,751,600 3,549,958 4,510,312 -4.24%
-
NP to SH 3,242,000 2,350,000 1,203,352 1,876,178 2,614,600 3,397,578 4,350,124 -4.77%
-
Tax Rate -238.13% -115.03% 26.81% 21.79% 15.26% 22.60% 27.00% -
Total Cost 30,442,000 27,464,000 42,636,006 39,750,020 39,833,412 42,442,058 40,395,502 -4.60%
-
Net Worth 14,554,140 36,072,640 30,922,049 27,712,131 26,386,422 25,899,470 24,821,792 -8.50%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 272,040 795,720 745,109 727,670 721,268 841,282 1,202,023 -21.91%
Div Payout % 8.39% 33.86% 61.92% 38.78% 27.59% 24.76% 27.63% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 14,554,140 36,072,640 30,922,049 27,712,131 26,386,422 25,899,470 24,821,792 -8.50%
NOSH 6,800,839 6,800,839 6,209,246 6,063,923 6,010,574 6,009,158 6,010,119 2.07%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.25% 8.58% 3.11% 4.75% 6.46% 7.72% 10.04% -
ROE 22.28% 6.51% 3.89% 6.77% 9.91% 13.12% 17.53% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 498.72 453.02 708.69 688.21 708.50 765.37 747.17 -6.50%
EPS 47.60 36.20 19.38 30.94 43.48 56.54 72.38 -6.74%
DPS 4.00 12.00 12.00 12.00 12.00 14.00 20.00 -23.50%
NAPS 2.14 5.44 4.98 4.57 4.39 4.31 4.13 -10.36%
Adjusted Per Share Value based on latest NOSH - 6,066,504
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 497.90 440.98 645.96 612.62 625.13 675.15 659.20 -4.56%
EPS 47.59 34.50 17.66 27.54 38.38 49.88 63.86 -4.77%
DPS 3.99 11.68 10.94 10.68 10.59 12.35 17.65 -21.93%
NAPS 2.1365 5.2953 4.5392 4.068 3.8734 3.8019 3.6437 -8.50%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.21 8.10 7.75 9.19 9.52 9.52 9.20 -
P/RPS 0.44 1.79 1.09 1.34 1.34 1.24 1.23 -15.73%
P/EPS 4.64 22.86 39.99 29.70 21.89 16.84 12.71 -15.44%
EY 21.57 4.38 2.50 3.37 4.57 5.94 7.87 18.28%
DY 1.81 1.48 1.55 1.31 1.26 1.47 2.17 -2.97%
P/NAPS 1.03 1.49 1.56 2.01 2.17 2.21 2.23 -12.06%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 29/02/12 -
Price 2.75 9.07 7.64 9.37 9.11 9.17 9.69 -
P/RPS 0.55 2.00 1.08 1.36 1.29 1.20 1.30 -13.34%
P/EPS 5.77 25.59 39.42 30.28 20.94 16.22 13.39 -13.07%
EY 17.33 3.91 2.54 3.30 4.77 6.17 7.47 15.04%
DY 1.45 1.32 1.57 1.28 1.32 1.53 2.06 -5.67%
P/NAPS 1.29 1.67 1.53 2.05 2.08 2.13 2.35 -9.50%

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