[SIME] YoY Quarter Result on 30-Sep-2021 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 11.85%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 18,264,000 13,980,000 12,182,000 10,673,000 10,877,000 9,476,000 8,845,000 12.83%
PBT 1,057,000 728,000 340,000 374,000 426,000 352,000 331,000 21.32%
Tax -173,000 -130,000 -113,000 -107,000 -120,000 -93,000 -93,000 10.88%
NP 884,000 598,000 227,000 267,000 306,000 259,000 238,000 24.42%
-
NP to SH 800,000 589,000 207,000 236,000 281,000 246,000 225,000 23.51%
-
Tax Rate 16.37% 17.86% 33.24% 28.61% 28.17% 26.42% 28.10% -
Total Cost 17,380,000 13,382,000 11,955,000 10,406,000 10,571,000 9,217,000 8,607,000 12.41%
-
Net Worth 18,256,411 16,631,040 15,730,911 15,373,734 14,691,127 14,213,753 14,213,753 4.25%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 18,256,411 16,631,040 15,730,911 15,373,734 14,691,127 14,213,753 14,213,753 4.25%
NOSH 6,837,606 6,812,157 6,809,918 6,802,537 6,801,447 6,800,839 6,800,839 0.08%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.84% 4.28% 1.86% 2.50% 2.81% 2.73% 2.69% -
ROE 4.38% 3.54% 1.32% 1.54% 1.91% 1.73% 1.58% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 267.11 205.11 178.89 156.90 159.92 139.34 130.06 12.73%
EPS 11.70 8.60 3.10 3.50 4.10 3.60 3.30 23.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.44 2.31 2.26 2.16 2.09 2.09 4.16%
Adjusted Per Share Value based on latest NOSH - 6,802,537
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 267.11 204.46 178.16 156.09 159.08 138.59 129.36 12.83%
EPS 11.70 8.61 3.03 3.45 4.11 3.60 3.29 23.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.4323 2.3006 2.2484 2.1486 2.0788 2.0788 4.25%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.46 2.21 2.14 2.27 2.49 2.25 2.61 -
P/RPS 0.92 1.08 1.20 1.45 1.56 1.61 2.01 -12.20%
P/EPS 21.03 25.57 70.40 65.43 60.27 62.20 78.89 -19.76%
EY 4.76 3.91 1.42 1.53 1.66 1.61 1.27 24.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 0.93 1.00 1.15 1.08 1.25 -4.97%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 27/11/23 24/11/22 29/11/21 26/11/20 26/11/19 21/11/18 -
Price 2.31 2.38 2.30 2.18 2.43 2.29 2.40 -
P/RPS 0.86 1.16 1.29 1.39 1.52 1.64 1.85 -11.97%
P/EPS 19.74 27.54 75.67 62.84 58.82 63.31 72.54 -19.48%
EY 5.06 3.63 1.32 1.59 1.70 1.58 1.38 24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.98 1.00 0.96 1.13 1.10 1.15 -4.53%

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