[SIME] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 86.28%
YoY- -35.86%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 18,268,000 16,959,000 15,020,000 22,002,019 20,866,414 21,292,506 22,996,008 -3.76%
PBT 639,000 514,000 599,000 934,519 1,267,620 1,623,491 2,293,252 -19.17%
Tax -64,000 1,224,000 689,000 -250,503 -276,216 -247,691 -518,273 -29.42%
NP 575,000 1,738,000 1,288,000 684,016 991,404 1,375,800 1,774,979 -17.12%
-
NP to SH 542,000 1,621,000 1,175,000 601,676 938,089 1,307,300 1,698,789 -17.33%
-
Tax Rate 10.02% -238.13% -115.03% 26.81% 21.79% 15.26% 22.60% -
Total Cost 17,693,000 15,221,000 13,732,000 21,318,003 19,875,010 19,916,706 21,221,029 -2.98%
-
Net Worth 14,417,778 14,554,140 36,072,640 30,922,049 27,712,131 26,386,422 25,899,470 -9.29%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 136,016 136,020 397,860 372,554 363,835 360,634 420,641 -17.14%
Div Payout % 25.10% 8.39% 33.86% 61.92% 38.78% 27.59% 24.76% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 14,417,778 14,554,140 36,072,640 30,922,049 27,712,131 26,386,422 25,899,470 -9.29%
NOSH 6,800,839 6,800,839 6,800,839 6,209,246 6,063,923 6,010,574 6,009,158 2.08%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.15% 10.25% 8.58% 3.11% 4.75% 6.46% 7.72% -
ROE 3.76% 11.14% 3.26% 1.95% 3.39% 4.95% 6.56% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 268.61 249.36 226.51 354.34 344.11 354.25 382.68 -5.72%
EPS 8.00 23.80 18.10 9.69 15.47 21.74 28.27 -18.96%
DPS 2.00 2.00 6.00 6.00 6.00 6.00 7.00 -18.83%
NAPS 2.12 2.14 5.44 4.98 4.57 4.39 4.31 -11.14%
Adjusted Per Share Value based on latest NOSH - 6,211,022
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 268.17 248.95 220.49 322.98 306.31 312.57 337.57 -3.76%
EPS 7.96 23.80 17.25 8.83 13.77 19.19 24.94 -17.32%
DPS 2.00 2.00 5.84 5.47 5.34 5.29 6.17 -17.11%
NAPS 2.1165 2.1365 5.2953 4.5392 4.068 3.8734 3.8019 -9.29%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.40 2.21 8.10 7.75 9.19 9.52 9.52 -
P/RPS 0.89 0.89 3.58 2.19 2.67 2.69 2.49 -15.75%
P/EPS 30.11 9.27 45.71 79.98 59.41 43.77 33.68 -1.84%
EY 3.32 10.78 2.19 1.25 1.68 2.28 2.97 1.87%
DY 0.83 0.90 0.74 0.77 0.65 0.63 0.74 1.93%
P/NAPS 1.13 1.03 1.49 1.56 2.01 2.17 2.21 -10.57%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 22/02/18 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 -
Price 2.29 2.75 9.07 7.64 9.37 9.11 9.17 -
P/RPS 0.85 1.10 4.00 2.16 2.72 2.57 2.40 -15.87%
P/EPS 28.73 11.54 51.19 78.84 60.57 41.89 32.44 -2.00%
EY 3.48 8.67 1.95 1.27 1.65 2.39 3.08 2.05%
DY 0.87 0.73 0.66 0.79 0.64 0.66 0.76 2.27%
P/NAPS 1.08 1.29 1.67 1.53 2.05 2.08 2.13 -10.69%

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