[SIME] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 23.18%
YoY- 37.96%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 22,120,000 19,685,000 18,268,000 16,959,000 15,020,000 22,002,019 20,866,414 0.97%
PBT 1,250,000 765,000 639,000 514,000 599,000 934,519 1,267,620 -0.23%
Tax -276,000 -209,000 -64,000 1,224,000 689,000 -250,503 -276,216 -0.01%
NP 974,000 556,000 575,000 1,738,000 1,288,000 684,016 991,404 -0.29%
-
NP to SH 914,000 528,000 542,000 1,621,000 1,175,000 601,676 938,089 -0.43%
-
Tax Rate 22.08% 27.32% 10.02% -238.13% -115.03% 26.81% 21.79% -
Total Cost 21,146,000 19,129,000 17,693,000 15,221,000 13,732,000 21,318,003 19,875,010 1.03%
-
Net Worth 15,509,785 14,555,098 14,417,778 14,554,140 36,072,640 30,922,049 27,712,131 -9.21%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 408,152 136,028 136,016 136,020 397,860 372,554 363,835 1.93%
Div Payout % 44.66% 25.76% 25.10% 8.39% 33.86% 61.92% 38.78% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 15,509,785 14,555,098 14,417,778 14,554,140 36,072,640 30,922,049 27,712,131 -9.21%
NOSH 6,802,537 6,801,447 6,800,839 6,800,839 6,800,839 6,209,246 6,063,923 1.93%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.40% 2.82% 3.15% 10.25% 8.58% 3.11% 4.75% -
ROE 5.89% 3.63% 3.76% 11.14% 3.26% 1.95% 3.39% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 325.17 289.42 268.61 249.36 226.51 354.34 344.11 -0.93%
EPS 13.40 7.80 8.00 23.80 18.10 9.69 15.47 -2.36%
DPS 6.00 2.00 2.00 2.00 6.00 6.00 6.00 0.00%
NAPS 2.28 2.14 2.12 2.14 5.44 4.98 4.57 -10.93%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 323.51 287.89 267.17 248.03 219.67 321.78 305.17 0.97%
EPS 13.37 7.72 7.93 23.71 17.18 8.80 13.72 -0.42%
DPS 5.97 1.99 1.99 1.99 5.82 5.45 5.32 1.93%
NAPS 2.2683 2.1287 2.1086 2.1285 5.2756 4.5224 4.0529 -9.21%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.31 2.22 2.40 2.21 8.10 7.75 9.19 -
P/RPS 0.71 0.77 0.89 0.89 3.58 2.19 2.67 -19.79%
P/EPS 17.19 28.60 30.11 9.27 45.71 79.98 59.41 -18.65%
EY 5.82 3.50 3.32 10.78 2.19 1.25 1.68 22.98%
DY 2.60 0.90 0.83 0.90 0.74 0.77 0.65 25.96%
P/NAPS 1.01 1.04 1.13 1.03 1.49 1.56 2.01 -10.82%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 21/02/19 22/02/18 27/02/17 24/02/16 26/02/15 -
Price 2.20 1.99 2.29 2.75 9.07 7.64 9.37 -
P/RPS 0.68 0.69 0.85 1.10 4.00 2.16 2.72 -20.61%
P/EPS 16.37 25.63 28.73 11.54 51.19 78.84 60.57 -19.57%
EY 6.11 3.90 3.48 8.67 1.95 1.27 1.65 24.35%
DY 2.73 1.01 0.87 0.73 0.66 0.79 0.64 27.32%
P/NAPS 0.96 0.93 1.08 1.29 1.67 1.53 2.05 -11.86%

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