Highlights

[SIME] QoQ 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 -     53.91%    YoY -     -3.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 8,821,000 8,428,000 10,209,000 9,476,000 9,323,000 8,565,000 9,423,000 -4.31%
  QoQ % 4.66% -17.45% 7.74% 1.64% 8.85% -9.11% -
  Horiz. % 93.61% 89.44% 108.34% 100.56% 98.94% 90.89% 100.00%
PBT 286,000 224,000 413,000 352,000 344,000 308,000 308,000 -4.82%
  QoQ % 27.68% -45.76% 17.33% 2.33% 11.69% 0.00% -
  Horiz. % 92.86% 72.73% 134.09% 114.29% 111.69% 100.00% 100.00%
Tax -97,000 -96,000 -116,000 -93,000 -142,000 -75,000 29,000 -
  QoQ % -1.04% 17.24% -24.73% 34.51% -89.33% -358.62% -
  Horiz. % -334.48% -331.03% -400.00% -320.69% -489.66% -258.62% 100.00%
NP 189,000 128,000 297,000 259,000 202,000 233,000 337,000 -32.02%
  QoQ % 47.66% -56.90% 14.67% 28.22% -13.30% -30.86% -
  Horiz. % 56.08% 37.98% 88.13% 76.85% 59.94% 69.14% 100.00%
NP to SH 177,000 115,000 282,000 246,000 184,000 222,000 317,000 -32.22%
  QoQ % 53.91% -59.22% 14.63% 33.70% -17.12% -29.97% -
  Horiz. % 55.84% 36.28% 88.96% 77.60% 58.04% 70.03% 100.00%
Tax Rate 33.92 % 42.86 % 28.09 % 26.42 % 41.28 % 24.35 % -9.42 % -
  QoQ % -20.86% 52.58% 6.32% -36.00% 69.53% 358.49% -
  Horiz. % -360.08% -454.99% -298.20% -280.47% -438.22% -258.49% 100.00%
Total Cost 8,632,000 8,300,000 9,912,000 9,217,000 9,121,000 8,332,000 9,086,000 -3.36%
  QoQ % 4.00% -16.26% 7.54% 1.05% 9.47% -8.30% -
  Horiz. % 95.00% 91.35% 109.09% 101.44% 100.39% 91.70% 100.00%
Net Worth 15,031,199 14,283,039 14,555,098 14,213,753 14,689,813 14,485,788 14,417,778 2.82%
  QoQ % 5.24% -1.87% 2.40% -3.24% 1.41% 0.47% -
  Horiz. % 104.25% 99.07% 100.95% 98.58% 101.89% 100.47% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 544,115 - 136,028 - 544,067 - 136,016 152.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.04% 0.00% 100.01% 0.00% 400.00% 0.00% 100.00%
Div Payout % 307.41 % - % 48.24 % - % 295.69 % - % 42.91 % 272.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 716.41% 0.00% 112.42% 0.00% 689.09% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 15,031,199 14,283,039 14,555,098 14,213,753 14,689,813 14,485,788 14,417,778 2.82%
  QoQ % 5.24% -1.87% 2.40% -3.24% 1.41% 0.47% -
  Horiz. % 104.25% 99.07% 100.95% 98.58% 101.89% 100.47% 100.00%
NOSH 6,801,447 6,801,447 6,801,447 6,800,839 6,800,839 6,800,839 6,800,839 0.01%
  QoQ % 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.01% 100.01% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.14 % 1.52 % 2.91 % 2.73 % 2.17 % 2.72 % 3.58 % -29.06%
  QoQ % 40.79% -47.77% 6.59% 25.81% -20.22% -24.02% -
  Horiz. % 59.78% 42.46% 81.28% 76.26% 60.61% 75.98% 100.00%
ROE 1.18 % 0.81 % 1.94 % 1.73 % 1.25 % 1.53 % 2.20 % -34.01%
  QoQ % 45.68% -58.25% 12.14% 38.40% -18.30% -30.45% -
  Horiz. % 53.64% 36.82% 88.18% 78.64% 56.82% 69.55% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 129.69 123.91 150.10 139.34 137.09 125.94 138.56 -4.32%
  QoQ % 4.66% -17.45% 7.72% 1.64% 8.85% -9.11% -
  Horiz. % 93.60% 89.43% 108.33% 100.56% 98.94% 90.89% 100.00%
EPS 2.60 1.70 4.10 3.60 2.70 3.30 4.70 -32.64%
  QoQ % 52.94% -58.54% 13.89% 33.33% -18.18% -29.79% -
  Horiz. % 55.32% 36.17% 87.23% 76.60% 57.45% 70.21% 100.00%
DPS 8.00 0.00 2.00 0.00 8.00 0.00 2.00 152.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 100.00% 0.00% 400.00% 0.00% 100.00%
NAPS 2.2100 2.1000 2.1400 2.0900 2.1600 2.1300 2.1200 2.81%
  QoQ % 5.24% -1.87% 2.39% -3.24% 1.41% 0.47% -
  Horiz. % 104.25% 99.06% 100.94% 98.58% 101.89% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,801,447
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 129.69 123.91 150.10 139.32 137.07 125.93 138.54 -4.31%
  QoQ % 4.66% -17.45% 7.74% 1.64% 8.85% -9.10% -
  Horiz. % 93.61% 89.44% 108.34% 100.56% 98.94% 90.90% 100.00%
EPS 2.60 1.70 4.10 3.62 2.71 3.26 4.66 -32.25%
  QoQ % 52.94% -58.54% 13.26% 33.58% -16.87% -30.04% -
  Horiz. % 55.79% 36.48% 87.98% 77.68% 58.15% 69.96% 100.00%
DPS 8.00 0.00 2.00 0.00 8.00 0.00 2.00 152.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 100.00% 0.00% 400.00% 0.00% 100.00%
NAPS 2.2100 2.1000 2.1400 2.0898 2.1598 2.1298 2.1198 2.82%
  QoQ % 5.24% -1.87% 2.40% -3.24% 1.41% 0.47% -
  Horiz. % 104.26% 99.07% 100.95% 98.58% 101.89% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.1500 1.6900 2.2200 2.2500 2.2600 2.2300 2.4000 -
P/RPS 1.66 1.36 1.48 1.61 1.65 1.77 1.73 -2.72%
  QoQ % 22.06% -8.11% -8.07% -2.42% -6.78% 2.31% -
  Horiz. % 95.95% 78.61% 85.55% 93.06% 95.38% 102.31% 100.00%
P/EPS 82.62 99.95 53.54 62.20 83.53 68.31 51.49 37.10%
  QoQ % -17.34% 86.68% -13.92% -25.54% 22.28% 32.67% -
  Horiz. % 160.46% 194.12% 103.98% 120.80% 162.23% 132.67% 100.00%
EY 1.21 1.00 1.87 1.61 1.20 1.46 1.94 -27.02%
  QoQ % 21.00% -46.52% 16.15% 34.17% -17.81% -24.74% -
  Horiz. % 62.37% 51.55% 96.39% 82.99% 61.86% 75.26% 100.00%
DY 3.72 0.00 0.90 0.00 3.54 0.00 0.83 172.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 448.19% 0.00% 108.43% 0.00% 426.51% 0.00% 100.00%
P/NAPS 0.97 0.80 1.04 1.08 1.05 1.05 1.13 -9.69%
  QoQ % 21.25% -23.08% -3.70% 2.86% 0.00% -7.08% -
  Horiz. % 85.84% 70.80% 92.04% 95.58% 92.92% 92.92% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 26/02/20 26/11/19 27/08/19 29/05/19 21/02/19 -
Price 2.1800 2.0200 1.9900 2.2900 2.1100 2.2900 2.2900 -
P/RPS 1.68 1.63 1.33 1.64 1.54 1.82 1.65 1.21%
  QoQ % 3.07% 22.56% -18.90% 6.49% -15.38% 10.30% -
  Horiz. % 101.82% 98.79% 80.61% 99.39% 93.33% 110.30% 100.00%
P/EPS 83.77 119.47 48.00 63.31 77.99 70.15 49.13 42.77%
  QoQ % -29.88% 148.90% -24.18% -18.82% 11.18% 42.78% -
  Horiz. % 170.51% 243.17% 97.70% 128.86% 158.74% 142.78% 100.00%
EY 1.19 0.84 2.08 1.58 1.28 1.43 2.04 -30.21%
  QoQ % 41.67% -59.62% 31.65% 23.44% -10.49% -29.90% -
  Horiz. % 58.33% 41.18% 101.96% 77.45% 62.75% 70.10% 100.00%
DY 3.67 0.00 1.01 0.00 3.79 0.00 0.87 161.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 421.84% 0.00% 116.09% 0.00% 435.63% 0.00% 100.00%
P/NAPS 0.99 0.96 0.93 1.10 0.98 1.08 1.08 -5.64%
  QoQ % 3.13% 3.23% -15.45% 12.24% -9.26% 0.00% -
  Horiz. % 91.67% 88.89% 86.11% 101.85% 90.74% 100.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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