[SIME] YoY Cumulative Quarter Result on 30-Jun-2022 [#4]

Announcement Date
17-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 33.7%
YoY- -22.6%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 67,132,000 48,288,000 42,502,000 44,483,000 36,934,000 36,156,000 33,828,000 12.08%
PBT 2,181,000 1,878,000 1,732,000 2,105,000 1,275,000 1,291,000 1,065,000 12.67%
Tax 1,348,000 -366,000 -545,000 -575,000 -402,000 -281,000 998,000 5.13%
NP 3,529,000 1,512,000 1,187,000 1,530,000 873,000 1,010,000 2,063,000 9.35%
-
NP to SH 3,306,000 1,458,000 1,103,000 1,425,000 820,000 948,000 1,919,000 9.48%
-
Tax Rate -61.81% 19.49% 31.47% 27.32% 31.53% 21.77% -93.71% -
Total Cost 63,603,000 46,776,000 41,315,000 42,953,000 36,061,000 35,146,000 31,765,000 12.25%
-
Net Worth 19,357,439 16,903,680 16,003,307 15,849,911 15,031,199 14,689,813 14,349,770 5.11%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 886,080 886,080 783,140 1,020,380 680,144 680,083 544,067 8.46%
Div Payout % 26.80% 60.77% 71.00% 71.61% 82.94% 71.74% 28.35% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 19,357,439 16,903,680 16,003,307 15,849,911 15,031,199 14,689,813 14,349,770 5.11%
NOSH 6,812,157 6,812,157 6,809,918 6,802,537 6,801,447 6,800,839 6,800,839 0.02%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.26% 3.13% 2.79% 3.44% 2.36% 2.79% 6.10% -
ROE 17.08% 8.63% 6.89% 8.99% 5.46% 6.45% 13.37% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 984.92 708.45 624.12 653.92 543.03 531.64 497.41 12.04%
EPS 48.50 21.40 16.20 20.90 12.10 13.90 28.20 9.44%
DPS 13.00 13.00 11.50 15.00 10.00 10.00 8.00 8.42%
NAPS 2.84 2.48 2.35 2.33 2.21 2.16 2.11 5.07%
Adjusted Per Share Value based on latest NOSH - 6,809,918
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 985.47 708.85 623.91 652.99 542.18 530.76 496.58 12.08%
EPS 48.53 21.40 16.19 20.92 12.04 13.92 28.17 9.47%
DPS 13.01 13.01 11.50 14.98 9.98 9.98 7.99 8.45%
NAPS 2.8416 2.4814 2.3492 2.3267 2.2065 2.1564 2.1065 5.11%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.62 2.05 2.13 2.18 2.15 2.26 2.45 -
P/RPS 0.27 0.29 0.34 0.33 0.40 0.43 0.49 -9.44%
P/EPS 5.40 9.58 13.15 10.41 17.83 16.21 8.68 -7.59%
EY 18.51 10.43 7.60 9.61 5.61 6.17 11.52 8.21%
DY 4.96 6.34 5.40 6.88 4.65 4.42 3.27 7.18%
P/NAPS 0.92 0.83 0.91 0.94 0.97 1.05 1.16 -3.78%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 24/08/23 17/08/22 25/08/21 27/08/20 27/08/19 30/08/18 -
Price 2.55 2.11 2.32 2.25 2.18 2.11 2.55 -
P/RPS 0.26 0.30 0.37 0.34 0.40 0.40 0.51 -10.61%
P/EPS 5.26 9.86 14.32 10.74 18.08 15.14 9.04 -8.62%
EY 19.02 10.14 6.98 9.31 5.53 6.61 11.07 9.43%
DY 5.10 6.16 4.96 6.67 4.59 4.74 3.14 8.41%
P/NAPS 0.90 0.85 0.99 0.97 0.99 0.98 1.21 -4.80%

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