Highlights

[SIME] QoQ Annualized Quarter Result on 2020-06-30 [#4]

Stock [SIME]: SIME DARBY BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -4.35%    YoY -     -13.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 43,508,000 36,934,000 37,484,000 39,370,000 37,904,000 36,156,000 35,777,333 13.89%
  QoQ % 17.80% -1.47% -4.79% 3.87% 4.83% 1.06% -
  Horiz. % 121.61% 103.23% 104.77% 110.04% 105.94% 101.06% 100.00%
PBT 1,704,000 1,275,000 1,318,666 1,530,000 1,408,000 1,291,000 1,262,666 22.05%
  QoQ % 33.65% -3.31% -13.81% 8.66% 9.06% 2.24% -
  Horiz. % 134.95% 100.98% 104.44% 121.17% 111.51% 102.24% 100.00%
Tax -480,000 -402,000 -406,666 -418,000 -372,000 -281,000 -185,333 88.27%
  QoQ % -19.40% 1.15% 2.71% -12.37% -32.38% -51.62% -
  Horiz. % 258.99% 216.91% 219.42% 225.54% 200.72% 151.62% 100.00%
NP 1,224,000 873,000 912,000 1,112,000 1,036,000 1,010,000 1,077,333 8.86%
  QoQ % 40.21% -4.28% -17.99% 7.34% 2.57% -6.25% -
  Horiz. % 113.61% 81.03% 84.65% 103.22% 96.16% 93.75% 100.00%
NP to SH 1,124,000 820,000 857,333 1,056,000 984,000 948,000 1,018,666 6.76%
  QoQ % 37.07% -4.35% -18.81% 7.32% 3.80% -6.94% -
  Horiz. % 110.34% 80.50% 84.16% 103.66% 96.60% 93.06% 100.00%
Tax Rate 28.17 % 31.53 % 30.84 % 27.32 % 26.42 % 21.77 % 14.68 % 54.24%
  QoQ % -10.66% 2.24% 12.88% 3.41% 21.36% 48.30% -
  Horiz. % 191.89% 214.78% 210.08% 186.10% 179.97% 148.30% 100.00%
Total Cost 42,284,000 36,061,000 36,572,000 38,258,000 36,868,000 35,146,000 34,700,000 14.04%
  QoQ % 17.26% -1.40% -4.41% 3.77% 4.90% 1.29% -
  Horiz. % 121.86% 103.92% 105.39% 110.25% 106.25% 101.29% 100.00%
Net Worth 14,691,127 15,031,199 14,283,039 14,555,098 14,213,753 14,689,813 14,485,788 0.94%
  QoQ % -2.26% 5.24% -1.87% 2.40% -3.24% 1.41% -
  Horiz. % 101.42% 103.77% 98.60% 100.48% 98.12% 101.41% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 680,144 181,371 272,057 - 680,083 181,355 -
  QoQ % 0.00% 275.00% -33.33% 0.00% 0.00% 275.00% -
  Horiz. % 0.00% 375.03% 100.01% 150.01% 0.00% 375.00% 100.00%
Div Payout % - % 82.94 % 21.16 % 25.76 % - % 71.74 % 17.80 % -
  QoQ % 0.00% 291.97% -17.86% 0.00% 0.00% 303.03% -
  Horiz. % 0.00% 465.96% 118.88% 144.72% 0.00% 403.03% 100.00%
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 14,691,127 15,031,199 14,283,039 14,555,098 14,213,753 14,689,813 14,485,788 0.94%
  QoQ % -2.26% 5.24% -1.87% 2.40% -3.24% 1.41% -
  Horiz. % 101.42% 103.77% 98.60% 100.48% 98.12% 101.41% 100.00%
NOSH 6,801,447 6,801,447 6,801,447 6,801,447 6,800,839 6,800,839 6,800,839 0.01%
  QoQ % 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.81 % 2.36 % 2.43 % 2.82 % 2.73 % 2.79 % 3.01 % -4.47%
  QoQ % 19.07% -2.88% -13.83% 3.30% -2.15% -7.31% -
  Horiz. % 93.36% 78.41% 80.73% 93.69% 90.70% 92.69% 100.00%
ROE 7.65 % 5.46 % 6.00 % 7.26 % 6.92 % 6.45 % 7.03 % 5.78%
  QoQ % 40.11% -9.00% -17.36% 4.91% 7.29% -8.25% -
  Horiz. % 108.82% 77.67% 85.35% 103.27% 98.44% 91.75% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 639.69 543.03 551.12 578.85 557.34 531.64 526.07 13.88%
  QoQ % 17.80% -1.47% -4.79% 3.86% 4.83% 1.06% -
  Horiz. % 121.60% 103.22% 104.76% 110.03% 105.94% 101.06% 100.00%
EPS 16.40 12.10 12.67 15.60 14.40 13.90 14.93 6.44%
  QoQ % 35.54% -4.50% -18.78% 8.33% 3.60% -6.90% -
  Horiz. % 109.85% 81.04% 84.86% 104.49% 96.45% 93.10% 100.00%
DPS 0.00 10.00 2.67 4.00 0.00 10.00 2.67 -
  QoQ % 0.00% 274.53% -33.25% 0.00% 0.00% 274.53% -
  Horiz. % 0.00% 374.53% 100.00% 149.81% 0.00% 374.53% 100.00%
NAPS 2.1600 2.2100 2.1000 2.1400 2.0900 2.1600 2.1300 0.93%
  QoQ % -2.26% 5.24% -1.87% 2.39% -3.24% 1.41% -
  Horiz. % 101.41% 103.76% 98.59% 100.47% 98.12% 101.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,802,537
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 639.58 542.94 551.03 578.75 557.20 531.51 525.94 13.89%
  QoQ % 17.80% -1.47% -4.79% 3.87% 4.83% 1.06% -
  Horiz. % 121.61% 103.23% 104.77% 110.04% 105.94% 101.06% 100.00%
EPS 16.52 12.05 12.60 15.52 14.47 13.94 14.97 6.77%
  QoQ % 37.10% -4.37% -18.81% 7.26% 3.80% -6.88% -
  Horiz. % 110.35% 80.49% 84.17% 103.67% 96.66% 93.12% 100.00%
DPS 0.00 10.00 2.67 4.00 0.00 10.00 2.67 -
  QoQ % 0.00% 274.53% -33.25% 0.00% 0.00% 274.53% -
  Horiz. % 0.00% 374.53% 100.00% 149.81% 0.00% 374.53% 100.00%
NAPS 2.1597 2.2096 2.0997 2.1397 2.0895 2.1595 2.1295 0.94%
  QoQ % -2.26% 5.23% -1.87% 2.40% -3.24% 1.41% -
  Horiz. % 101.42% 103.76% 98.60% 100.48% 98.12% 101.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.4900 2.1500 1.6900 2.2200 2.2500 2.2600 2.2300 -
P/RPS 0.39 0.40 0.31 0.38 0.40 0.43 0.42 -4.81%
  QoQ % -2.50% 29.03% -18.42% -5.00% -6.98% 2.38% -
  Horiz. % 92.86% 95.24% 73.81% 90.48% 95.24% 102.38% 100.00%
P/EPS 15.07 17.83 13.41 14.30 15.55 16.21 14.89 0.80%
  QoQ % -15.48% 32.96% -6.22% -8.04% -4.07% 8.87% -
  Horiz. % 101.21% 119.74% 90.06% 96.04% 104.43% 108.86% 100.00%
EY 6.64 5.61 7.46 6.99 6.43 6.17 6.72 -0.79%
  QoQ % 18.36% -24.80% 6.72% 8.71% 4.21% -8.18% -
  Horiz. % 98.81% 83.48% 111.01% 104.02% 95.68% 91.82% 100.00%
DY 0.00 4.65 1.58 1.80 0.00 4.42 1.20 -
  QoQ % 0.00% 194.30% -12.22% 0.00% 0.00% 268.33% -
  Horiz. % 0.00% 387.50% 131.67% 150.00% 0.00% 368.33% 100.00%
P/NAPS 1.15 0.97 0.80 1.04 1.08 1.05 1.05 6.23%
  QoQ % 18.56% 21.25% -23.08% -3.70% 2.86% 0.00% -
  Horiz. % 109.52% 92.38% 76.19% 99.05% 102.86% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 21/05/20 26/02/20 26/11/19 27/08/19 29/05/19 -
Price 2.4300 2.1800 2.0200 1.9900 2.2900 2.1100 2.2900 -
P/RPS 0.38 0.40 0.37 0.34 0.41 0.40 0.44 -9.29%
  QoQ % -5.00% 8.11% 8.82% -17.07% 2.50% -9.09% -
  Horiz. % 86.36% 90.91% 84.09% 77.27% 93.18% 90.91% 100.00%
P/EPS 14.70 18.08 16.03 12.82 15.83 15.14 15.29 -2.58%
  QoQ % -18.69% 12.79% 25.04% -19.01% 4.56% -0.98% -
  Horiz. % 96.14% 118.25% 104.84% 83.85% 103.53% 99.02% 100.00%
EY 6.80 5.53 6.24 7.80 6.32 6.61 6.54 2.63%
  QoQ % 22.97% -11.38% -20.00% 23.42% -4.39% 1.07% -
  Horiz. % 103.98% 84.56% 95.41% 119.27% 96.64% 101.07% 100.00%
DY 0.00 4.59 1.32 2.01 0.00 4.74 1.16 -
  QoQ % 0.00% 247.73% -34.33% 0.00% 0.00% 308.62% -
  Horiz. % 0.00% 395.69% 113.79% 173.28% 0.00% 408.62% 100.00%
P/NAPS 1.13 0.99 0.96 0.93 1.10 0.98 1.08 3.05%
  QoQ % 14.14% 3.13% 3.23% -15.45% 12.24% -9.26% -
  Horiz. % 104.63% 91.67% 88.89% 86.11% 101.85% 90.74% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS