[SIME] YoY TTM Result on 31-Mar-2020 [#3]

Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -11.46%
YoY- -10.79%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 45,853,000 43,123,000 41,962,000 37,436,000 35,408,000 33,453,000 30,615,000 6.96%
PBT 1,585,000 1,651,000 1,982,000 1,333,000 1,288,000 822,000 1,227,000 4.35%
Tax -428,000 -514,000 -494,000 -447,000 -303,000 1,689,000 2,135,000 -
NP 1,157,000 1,137,000 1,488,000 886,000 985,000 2,511,000 3,362,000 -16.28%
-
NP to SH 1,114,000 1,036,000 1,391,000 827,000 927,000 2,327,000 3,093,000 -15.64%
-
Tax Rate 27.00% 31.13% 24.92% 33.53% 23.52% -205.47% -174.00% -
Total Cost 44,696,000 41,986,000 40,474,000 36,550,000 34,423,000 30,942,000 27,253,000 8.59%
-
Net Worth 15,881,279 15,935,208 15,645,835 14,283,039 14,485,788 14,145,745 37,269,480 -13.24%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 715,073 884,388 952,268 680,096 544,067 1,292,190 1,726,633 -13.65%
Div Payout % 64.19% 85.37% 68.46% 82.24% 58.69% 55.53% 55.82% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 15,881,279 15,935,208 15,645,835 14,283,039 14,485,788 14,145,745 37,269,480 -13.24%
NOSH 6,812,157 6,809,918 6,802,537 6,801,447 6,800,839 6,800,839 6,800,839 0.02%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.52% 2.64% 3.55% 2.37% 2.78% 7.51% 10.98% -
ROE 7.01% 6.50% 8.89% 5.79% 6.40% 16.45% 8.30% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 672.73 633.24 616.86 550.41 520.64 491.90 450.15 6.92%
EPS 16.34 15.21 20.45 12.16 13.63 34.22 45.48 -15.67%
DPS 10.50 13.00 14.00 10.00 8.00 19.00 25.39 -13.67%
NAPS 2.33 2.34 2.30 2.10 2.13 2.08 5.48 -13.27%
Adjusted Per Share Value based on latest NOSH - 6,801,447
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 670.60 630.67 613.69 547.50 517.84 489.25 447.74 6.96%
EPS 16.29 15.15 20.34 12.09 13.56 34.03 45.24 -15.64%
DPS 10.46 12.93 13.93 9.95 7.96 18.90 25.25 -13.65%
NAPS 2.3226 2.3305 2.2882 2.0889 2.1185 2.0688 5.4507 -13.24%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.15 2.40 2.40 1.69 2.23 2.64 9.28 -
P/RPS 0.32 0.38 0.39 0.31 0.43 0.54 2.06 -26.67%
P/EPS 13.15 15.78 11.74 13.90 16.36 7.72 20.41 -7.06%
EY 7.60 6.34 8.52 7.19 6.11 12.96 4.90 7.58%
DY 4.88 5.42 5.83 5.92 3.59 7.20 2.74 10.09%
P/NAPS 0.92 1.03 1.04 0.80 1.05 1.27 1.69 -9.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 24/05/22 25/05/21 21/05/20 29/05/19 25/05/18 31/05/17 -
Price 2.11 2.25 2.28 2.02 2.29 2.76 9.32 -
P/RPS 0.31 0.36 0.37 0.37 0.44 0.56 2.07 -27.11%
P/EPS 12.91 14.79 11.15 16.61 16.80 8.07 20.49 -7.40%
EY 7.75 6.76 8.97 6.02 5.95 12.40 4.88 8.01%
DY 4.98 5.78 6.14 4.95 3.49 6.88 2.72 10.60%
P/NAPS 0.91 0.96 0.99 0.96 1.08 1.33 1.70 -9.88%

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