Highlights

[SIME] QoQ Cumulative 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 -     27.53%    YoY -     -13.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 10,877,000 36,934,000 28,113,000 19,685,000 9,476,000 36,156,000 26,833,000 -45.14%
  QoQ % -70.55% 31.38% 42.81% 107.74% -73.79% 34.74% -
  Horiz. % 40.54% 137.64% 104.77% 73.36% 35.31% 134.74% 100.00%
PBT 426,000 1,275,000 989,000 765,000 352,000 1,291,000 947,000 -41.21%
  QoQ % -66.59% 28.92% 29.28% 117.33% -72.73% 36.33% -
  Horiz. % 44.98% 134.64% 104.44% 80.78% 37.17% 136.33% 100.00%
Tax -120,000 -402,000 -305,000 -209,000 -93,000 -281,000 -139,000 -9.31%
  QoQ % 70.15% -31.80% -45.93% -124.73% 66.90% -102.16% -
  Horiz. % 86.33% 289.21% 219.42% 150.36% 66.91% 202.16% 100.00%
NP 306,000 873,000 684,000 556,000 259,000 1,010,000 808,000 -47.56%
  QoQ % -64.95% 27.63% 23.02% 114.67% -74.36% 25.00% -
  Horiz. % 37.87% 108.04% 84.65% 68.81% 32.05% 125.00% 100.00%
NP to SH 281,000 820,000 643,000 528,000 246,000 948,000 764,000 -48.57%
  QoQ % -65.73% 27.53% 21.78% 114.63% -74.05% 24.08% -
  Horiz. % 36.78% 107.33% 84.16% 69.11% 32.20% 124.08% 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 10,571,000 36,061,000 27,429,000 19,129,000 9,217,000 35,146,000 26,025,000 -45.06%
  QoQ % -70.69% 31.47% 43.39% 107.54% -73.78% 35.05% -
  Horiz. % 40.62% 138.56% 105.39% 73.50% 35.42% 135.05% 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 - 680,144 136,028 136,028 - 680,083 136,016 -
  QoQ % 0.00% 400.00% 0.00% 0.00% 0.00% 400.00% -
  Horiz. % 0.00% 500.04% 100.01% 100.01% 0.00% 500.00% 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 1.91 % 5.46 % 4.50 % 3.63 % 1.73 % 6.45 % 5.27 % -49.07%
  QoQ % -65.02% 21.33% 23.97% 109.83% -73.18% 22.39% -
  Horiz. % 36.24% 103.61% 85.39% 68.88% 32.83% 122.39% 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 159.92 543.03 413.34 289.42 139.34 531.64 394.55 -45.14%
  QoQ % -70.55% 31.38% 42.82% 107.71% -73.79% 34.75% -
  Horiz. % 40.53% 137.63% 104.76% 73.35% 35.32% 134.75% 100.00%
EPS 4.10 12.10 9.50 7.80 3.60 13.90 11.20 -48.73%
  QoQ % -66.12% 27.37% 21.79% 116.67% -74.10% 24.11% -
  Horiz. % 36.61% 108.04% 84.82% 69.64% 32.14% 124.11% 100.00%
DPS 0.00 10.00 2.00 2.00 0.00 10.00 2.00 -
  QoQ % 0.00% 400.00% 0.00% 0.00% 0.00% 400.00% -
  Horiz. % 0.00% 500.00% 100.00% 100.00% 0.00% 500.00% 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 159.90 542.94 413.27 289.38 139.30 531.51 394.46 -45.14%
  QoQ % -70.55% 31.38% 42.81% 107.74% -73.79% 34.74% -
  Horiz. % 40.54% 137.64% 104.77% 73.36% 35.31% 134.74% 100.00%
EPS 4.13 12.05 9.45 7.76 3.62 13.94 11.23 -48.58%
  QoQ % -65.73% 27.51% 21.78% 114.36% -74.03% 24.13% -
  Horiz. % 36.78% 107.30% 84.15% 69.10% 32.24% 124.13% 100.00%
DPS 0.00 10.00 2.00 2.00 0.00 10.00 2.00 -
  QoQ % 0.00% 400.00% 0.00% 0.00% 0.00% 400.00% -
  Horiz. % 0.00% 500.00% 100.00% 100.00% 0.00% 500.00% 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 1.56 0.40 0.41 0.77 1.61 0.43 0.57 95.30%
  QoQ % 290.00% -2.44% -46.75% -52.17% 274.42% -24.56% -
  Horiz. % 273.68% 70.18% 71.93% 135.09% 282.46% 75.44% 100.00%
P/EPS 60.27 17.83 17.88 28.60 62.20 16.21 19.85 109.26%
  QoQ % 238.03% -0.28% -37.48% -54.02% 283.71% -18.34% -
  Horiz. % 303.63% 89.82% 90.08% 144.08% 313.35% 81.66% 100.00%
EY 1.66 5.61 5.59 3.50 1.61 6.17 5.04 -52.21%
  QoQ % -70.41% 0.36% 59.71% 117.39% -73.91% 22.42% -
  Horiz. % 32.94% 111.31% 110.91% 69.44% 31.94% 122.42% 100.00%
DY 0.00 4.65 1.18 0.90 0.00 4.42 0.90 -
  QoQ % 0.00% 294.07% 31.11% 0.00% 0.00% 391.11% -
  Horiz. % 0.00% 516.67% 131.11% 100.00% 0.00% 491.11% 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 1.52 0.40 0.49 0.69 1.64 0.40 0.58 89.75%
  QoQ % 280.00% -18.37% -28.99% -57.93% 310.00% -31.03% -
  Horiz. % 262.07% 68.97% 84.48% 118.97% 282.76% 68.97% 100.00%
P/EPS 58.82 18.08 21.37 25.63 63.31 15.14 20.38 102.32%
  QoQ % 225.33% -15.40% -16.62% -59.52% 318.16% -25.71% -
  Horiz. % 288.62% 88.71% 104.86% 125.76% 310.65% 74.29% 100.00%
EY 1.70 5.53 4.68 3.90 1.58 6.61 4.91 -50.60%
  QoQ % -69.26% 18.16% 20.00% 146.84% -76.10% 34.62% -
  Horiz. % 34.62% 112.63% 95.32% 79.43% 32.18% 134.62% 100.00%
DY 0.00 4.59 0.99 1.01 0.00 4.74 0.87 -
  QoQ % 0.00% 363.64% -1.98% 0.00% 0.00% 444.83% -
  Horiz. % 0.00% 527.59% 113.79% 116.09% 0.00% 544.83% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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