[SIME] YoY Quarter Result on 30-Jun-2021 [#4]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -29.67%
YoY- 19.21%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 18,793,000 13,286,000 10,851,000 11,342,000 8,821,000 9,323,000 8,575,000 13.95%
PBT 398,000 812,000 519,000 409,000 286,000 344,000 341,000 2.60%
Tax -247,000 -176,000 -238,000 -178,000 -97,000 -142,000 -164,000 7.05%
NP 151,000 636,000 281,000 231,000 189,000 202,000 177,000 -2.61%
-
NP to SH 89,000 622,000 278,000 211,000 177,000 184,000 163,000 -9.58%
-
Tax Rate 62.06% 21.67% 45.86% 43.52% 33.92% 41.28% 48.09% -
Total Cost 18,642,000 12,650,000 10,570,000 11,111,000 8,632,000 9,121,000 8,398,000 14.20%
-
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 681,600 681,600 510,743 612,228 544,115 544,067 408,050 8.91%
Div Payout % 765.84% 109.58% 183.72% 290.16% 307.41% 295.69% 250.34% -
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 0.80% 4.79% 2.59% 2.04% 2.14% 2.17% 2.06% -
ROE 0.46% 3.68% 1.74% 1.33% 1.18% 1.25% 1.14% -
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 275.72 194.92 159.34 166.73 129.69 137.09 126.09 13.91%
EPS 1.30 9.10 4.10 3.10 2.60 2.70 2.40 -9.70%
DPS 10.00 10.00 7.50 9.00 8.00 8.00 6.00 8.87%
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 - 6,802,537
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 275.87 195.03 159.29 166.50 129.49 136.86 125.88 13.95%
EPS 1.31 9.13 4.08 3.10 2.60 2.70 2.39 -9.52%
DPS 10.01 10.01 7.50 8.99 7.99 7.99 5.99 8.92%
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 0.95 1.05 1.34 1.31 1.66 1.65 1.94 -11.20%
P/EPS 200.65 22.46 52.18 70.28 82.62 83.53 102.22 11.88%
EY 0.50 4.45 1.92 1.42 1.21 1.20 0.98 -10.60%
DY 3.82 4.88 3.52 4.13 3.72 3.54 2.45 7.67%
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 0.92 1.08 1.46 1.35 1.68 1.54 2.02 -12.27%
P/EPS 195.29 23.12 56.83 72.54 83.77 77.99 106.39 10.64%
EY 0.51 4.32 1.76 1.38 1.19 1.28 0.94 -9.68%
DY 3.92 4.74 3.23 4.00 3.67 3.79 2.35 8.89%
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