[SIME] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -52.61%
YoY- 160.87%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 18,835,000 11,528,000 10,572,000 11,021,000 8,428,000 8,565,000 8,294,000 14.63%
PBT 602,000 361,000 387,000 446,000 224,000 308,000 210,000 19.16%
Tax -162,000 -108,000 -123,000 -121,000 -96,000 -75,000 -62,000 17.34%
NP 440,000 253,000 264,000 325,000 128,000 233,000 148,000 19.89%
-
NP to SH 340,000 240,000 244,000 300,000 115,000 222,000 135,000 16.62%
-
Tax Rate 26.91% 29.92% 31.78% 27.13% 42.86% 24.35% 29.52% -
Total Cost 18,395,000 11,275,000 10,308,000 10,696,000 8,300,000 8,332,000 8,146,000 14.52%
-
Net Worth 1,915,295,960 15,881,279 15,935,208 15,645,835 14,283,039 14,485,788 14,145,745 126.43%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,915,295,960 15,881,279 15,935,208 15,645,835 14,283,039 14,485,788 14,145,745 126.43%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.34% 2.19% 2.50% 2.95% 1.52% 2.72% 1.78% -
ROE 0.02% 1.51% 1.53% 1.92% 0.81% 1.53% 0.95% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.76 169.13 155.24 162.01 123.91 125.94 121.96 -46.78%
EPS 5.00 3.50 3.60 4.40 1.70 3.30 2.00 16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.33 2.34 2.30 2.10 2.13 2.08 5.13%
Adjusted Per Share Value based on latest NOSH - 6,802,537
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 276.49 169.23 155.19 161.78 123.72 125.73 121.75 14.63%
EPS 4.99 3.52 3.58 4.40 1.69 3.26 1.98 16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 281.1585 2.3313 2.3392 2.2968 2.0967 2.1265 2.0765 126.43%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.60 2.15 2.40 2.40 1.69 2.23 2.64 -
P/RPS 94.09 1.27 1.55 1.48 1.36 1.77 2.16 87.47%
P/EPS 5,212.24 61.06 66.98 54.42 99.95 68.31 132.99 84.20%
EY 0.02 1.64 1.49 1.84 1.00 1.46 0.75 -45.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 1.03 1.04 0.80 1.05 1.27 -5.05%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 24/05/23 24/05/22 25/05/21 21/05/20 29/05/19 25/05/18 -
Price 2.90 2.12 2.25 2.21 2.02 2.29 2.76 -
P/RPS 104.95 1.25 1.45 1.36 1.63 1.82 2.26 89.47%
P/EPS 5,813.65 60.21 62.80 50.11 119.47 70.15 139.04 86.19%
EY 0.02 1.66 1.59 2.00 0.84 1.43 0.72 -44.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.91 0.96 0.96 0.96 1.08 1.33 -4.16%

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