[SIME] YoY Quarter Result on 31-Mar-2018 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -55.74%
YoY- -80.49%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 11,021,000 8,428,000 8,565,000 8,294,000 7,867,000 10,233,000 9,997,803 1.63%
PBT 446,000 224,000 308,000 210,000 310,000 791,000 630,319 -5.59%
Tax -121,000 -96,000 -75,000 -62,000 458,000 -99,000 -174,044 -5.87%
NP 325,000 128,000 233,000 148,000 768,000 692,000 456,275 -5.49%
-
NP to SH 300,000 115,000 222,000 135,000 692,000 663,000 414,616 -5.24%
-
Tax Rate 27.13% 42.86% 24.35% 29.52% -147.74% 12.52% 27.61% -
Total Cost 10,696,000 8,300,000 8,332,000 8,146,000 7,099,000 9,541,000 9,541,528 1.92%
-
Net Worth 15,645,835 14,283,039 14,485,788 14,145,745 37,269,480 31,150,039 24,825,917 -7.39%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 15,645,835 14,283,039 14,485,788 14,145,745 37,269,480 31,150,039 24,825,917 -7.39%
NOSH 6,802,537 6,801,447 6,800,839 6,800,839 6,800,839 6,318,466 6,206,479 1.53%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.95% 1.52% 2.72% 1.78% 9.76% 6.76% 4.56% -
ROE 1.92% 0.81% 1.53% 0.95% 1.86% 2.13% 1.67% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 162.01 123.91 125.94 121.96 115.67 161.95 161.09 0.09%
EPS 4.40 1.70 3.30 2.00 10.20 10.50 6.68 -6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.10 2.13 2.08 5.48 4.93 4.00 -8.80%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 161.78 123.72 125.73 121.75 115.48 150.22 146.76 1.63%
EPS 4.40 1.69 3.26 1.98 10.16 9.73 6.09 -5.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2968 2.0967 2.1265 2.0765 5.471 4.5727 3.6444 -7.39%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.40 1.69 2.23 2.64 9.28 7.95 9.27 -
P/RPS 1.48 1.36 1.77 2.16 8.02 4.91 5.75 -20.22%
P/EPS 54.42 99.95 68.31 132.99 91.20 75.76 138.76 -14.43%
EY 1.84 1.00 1.46 0.75 1.10 1.32 0.72 16.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.80 1.05 1.27 1.69 1.61 2.32 -12.50%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 21/05/20 29/05/19 25/05/18 31/05/17 25/05/16 22/05/15 -
Price 2.21 2.02 2.29 2.76 9.32 7.49 8.75 -
P/RPS 1.36 1.63 1.82 2.26 8.06 4.62 5.43 -20.58%
P/EPS 50.11 119.47 70.15 139.04 91.60 71.38 130.98 -14.78%
EY 2.00 0.84 1.43 0.72 1.09 1.40 0.76 17.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.08 1.33 1.70 1.52 2.19 -12.83%

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