[SIME] YoY Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 187.92%
YoY- 2.58%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 29,528,000 23,474,000 21,209,000 22,120,000 19,685,000 18,268,000 16,959,000 9.67%
PBT 1,180,000 705,000 855,000 1,250,000 765,000 639,000 514,000 14.84%
Tax 1,758,000 -82,000 -213,000 -276,000 -209,000 -64,000 1,224,000 6.21%
NP 2,938,000 623,000 642,000 974,000 556,000 575,000 1,738,000 9.13%
-
NP to SH 2,877,000 596,000 581,000 914,000 528,000 542,000 1,621,000 10.02%
-
Tax Rate -148.98% 11.63% 24.91% 22.08% 27.32% 10.02% -238.13% -
Total Cost 26,590,000 22,851,000 20,567,000 21,146,000 19,129,000 17,693,000 15,221,000 9.73%
-
Net Worth 19,084,799 15,801,519 15,717,239 15,509,785 14,555,098 14,417,778 14,554,140 4.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 204,480 204,330 272,160 408,152 136,028 136,016 136,020 7.02%
Div Payout % 7.11% 34.28% 46.84% 44.66% 25.76% 25.10% 8.39% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 19,084,799 15,801,519 15,717,239 15,509,785 14,555,098 14,417,778 14,554,140 4.61%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.95% 2.65% 3.03% 4.40% 2.82% 3.15% 10.25% -
ROE 15.07% 3.77% 3.70% 5.89% 3.63% 3.76% 11.14% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 433.22 344.65 311.71 325.17 289.42 268.61 249.36 9.63%
EPS 42.20 8.70 8.50 13.40 7.80 8.00 23.80 10.01%
DPS 3.00 3.00 4.00 6.00 2.00 2.00 2.00 6.98%
NAPS 2.80 2.32 2.31 2.28 2.14 2.12 2.14 4.57%
Adjusted Per Share Value based on latest NOSH - 6,812,157
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 433.46 344.59 311.34 324.71 288.97 268.17 248.95 9.67%
EPS 42.23 8.75 8.53 13.42 7.75 7.96 23.80 10.02%
DPS 3.00 3.00 4.00 5.99 2.00 2.00 2.00 6.98%
NAPS 2.8016 2.3196 2.3072 2.2768 2.1366 2.1165 2.1365 4.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.35 2.30 2.32 2.31 2.22 2.40 2.21 -
P/RPS 0.54 0.67 0.74 0.71 0.77 0.89 0.89 -7.98%
P/EPS 5.57 26.28 27.17 17.19 28.60 30.11 9.27 -8.13%
EY 17.96 3.80 3.68 5.82 3.50 3.32 10.78 8.87%
DY 1.28 1.30 1.72 2.60 0.90 0.83 0.90 6.04%
P/NAPS 0.84 0.99 1.00 1.01 1.04 1.13 1.03 -3.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 23/02/23 16/02/22 25/02/21 26/02/20 21/02/19 22/02/18 -
Price 2.66 2.28 2.26 2.20 1.99 2.29 2.75 -
P/RPS 0.61 0.66 0.73 0.68 0.69 0.85 1.10 -9.35%
P/EPS 6.30 26.06 26.47 16.37 25.63 28.73 11.54 -9.59%
EY 15.87 3.84 3.78 6.11 3.90 3.48 8.67 10.59%
DY 1.13 1.32 1.77 2.73 1.01 0.87 0.73 7.55%
P/NAPS 0.95 0.98 0.98 0.96 0.93 1.08 1.29 -4.96%

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