Highlights

[SIMEPLT] QoQ Quarter Result on 2020-06-30 [#2]

Stock [SIMEPLT]: SIME DARBY PLANTATION BERHAD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -4.06%    YoY -     1,300.00%
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 3,216,000 3,044,000 3,376,000 2,821,000 2,875,000 3,006,000 3,504,000 -5.56%
  QoQ % 5.65% -9.83% 19.67% -1.88% -4.36% -14.21% -
  Horiz. % 91.78% 86.87% 96.35% 80.51% 82.05% 85.79% 100.00%
PBT 519,000 607,000 32,000 84,000 -24,000 125,000 245,000 65.02%
  QoQ % -14.50% 1,796.88% -61.90% 450.00% -119.20% -48.98% -
  Horiz. % 211.84% 247.76% 13.06% 34.29% -9.80% 51.02% 100.00%
Tax -106,000 -106,000 -47,000 -286,000 83,000 -14,000 -86,000 14.97%
  QoQ % 0.00% -125.53% 83.57% -444.58% 692.86% 83.72% -
  Horiz. % 123.26% 123.26% 54.65% 332.56% -96.51% 16.28% 100.00%
NP 413,000 501,000 -15,000 -202,000 59,000 111,000 159,000 89.07%
  QoQ % -17.56% 3,440.00% 92.57% -442.37% -46.85% -30.19% -
  Horiz. % 259.75% 315.09% -9.43% -127.04% 37.11% 69.81% 100.00%
NP to SH 378,000 394,000 -45,000 32,000 27,000 74,000 129,000 104.91%
  QoQ % -4.06% 975.56% -240.62% 18.52% -63.51% -42.64% -
  Horiz. % 293.02% 305.43% -34.88% 24.81% 20.93% 57.36% 100.00%
Tax Rate 20.42 % 17.46 % 146.88 % 340.48 % - % 11.20 % 35.10 % -30.33%
  QoQ % 16.95% -88.11% -56.86% 0.00% 0.00% -68.09% -
  Horiz. % 58.18% 49.74% 418.46% 970.03% 0.00% 31.91% 100.00%
Total Cost 2,803,000 2,543,000 3,391,000 3,023,000 2,816,000 2,895,000 3,345,000 -11.13%
  QoQ % 10.22% -25.01% 12.17% 7.35% -2.73% -13.45% -
  Horiz. % 83.80% 76.02% 101.38% 90.37% 84.19% 86.55% 100.00%
Net Worth 14,113,379 13,218,384 13,287,229 13,424,922 13,631,459 13,631,459 13,125,929 4.96%
  QoQ % 6.77% -0.52% -1.03% -1.52% 0.00% 3.85% -
  Horiz. % 107.52% 100.70% 101.23% 102.28% 103.85% 103.85% 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 276,759 - - - - - 115,617 79.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 239.38% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 73.22 % - % - % - % - % - % 89.63 % -12.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.69% 0.00% 0.00% 0.00% 0.00% 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 14,113,379 13,218,384 13,287,229 13,424,922 13,631,459 13,631,459 13,125,929 4.96%
  QoQ % 6.77% -0.52% -1.03% -1.52% 0.00% 3.85% -
  Horiz. % 107.52% 100.70% 101.23% 102.28% 103.85% 103.85% 100.00%
NOSH 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,801,000 0.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.23% -
  Horiz. % 101.23% 101.23% 101.23% 101.23% 101.23% 101.23% 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 12.84 % 16.46 % -0.44 % -7.16 % 2.05 % 3.69 % 4.54 % 100.12%
  QoQ % -21.99% 3,840.91% 93.85% -449.27% -44.44% -18.72% -
  Horiz. % 282.82% 362.56% -9.69% -157.71% 45.15% 81.28% 100.00%
ROE 2.68 % 2.98 % -0.34 % 0.24 % 0.20 % 0.54 % 0.98 % 95.68%
  QoQ % -10.07% 976.47% -241.67% 20.00% -62.96% -44.90% -
  Horiz. % 273.47% 304.08% -34.69% 24.49% 20.41% 55.10% 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 46.71 44.21 49.04 40.98 41.76 43.66 51.52 -6.33%
  QoQ % 5.65% -9.85% 19.67% -1.87% -4.35% -15.26% -
  Horiz. % 90.66% 85.81% 95.19% 79.54% 81.06% 84.74% 100.00%
EPS 5.50 6.70 -0.90 -3.50 0.40 1.10 1.90 103.25%
  QoQ % -17.91% 844.44% 74.29% -975.00% -63.64% -42.11% -
  Horiz. % 289.47% 352.63% -47.37% -184.21% 21.05% 57.89% 100.00%
DPS 4.02 0.00 0.00 0.00 0.00 0.00 1.70 77.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.47% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0500 1.9200 1.9300 1.9500 1.9800 1.9800 1.9300 4.11%
  QoQ % 6.77% -0.52% -1.03% -1.52% 0.00% 2.59% -
  Horiz. % 106.22% 99.48% 100.00% 101.04% 102.59% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,884,575
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 46.71 44.21 49.04 40.98 41.76 43.66 50.90 -5.57%
  QoQ % 5.65% -9.85% 19.67% -1.87% -4.35% -14.22% -
  Horiz. % 91.77% 86.86% 96.35% 80.51% 82.04% 85.78% 100.00%
EPS 5.50 6.70 -0.90 -3.50 0.40 1.10 1.87 105.42%
  QoQ % -17.91% 844.44% 74.29% -975.00% -63.64% -41.18% -
  Horiz. % 294.12% 358.29% -48.13% -187.17% 21.39% 58.82% 100.00%
DPS 4.02 0.00 0.00 0.00 0.00 0.00 1.68 79.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 239.29% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0500 1.9200 1.9300 1.9500 1.9800 1.9800 1.9066 4.96%
  QoQ % 6.77% -0.52% -1.03% -1.52% 0.00% 3.85% -
  Horiz. % 107.52% 100.70% 101.23% 102.28% 103.85% 103.85% 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 4.9200 4.9400 5.4500 4.7300 4.9200 5.0200 4.7600 -
P/RPS 10.53 11.17 11.11 11.54 11.78 11.50 9.24 9.11%
  QoQ % -5.73% 0.54% -3.73% -2.04% 2.43% 24.46% -
  Horiz. % 113.96% 120.89% 120.24% 124.89% 127.49% 124.46% 100.00%
P/EPS 89.61 86.32 -833.80 1,017.63 1,254.52 467.03 250.95 -49.70%
  QoQ % 3.81% 110.35% -181.94% -18.88% 168.62% 86.10% -
  Horiz. % 35.71% 34.40% -332.26% 405.51% 499.91% 186.10% 100.00%
EY 1.12 1.16 -0.12 0.10 0.08 0.21 0.40 98.78%
  QoQ % -3.45% 1,066.67% -220.00% 25.00% -61.90% -47.50% -
  Horiz. % 280.00% 290.00% -30.00% 25.00% 20.00% 52.50% 100.00%
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.36 73.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.78% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.40 2.57 2.82 2.43 2.48 2.54 2.47 -1.90%
  QoQ % -6.61% -8.87% 16.05% -2.02% -2.36% 2.83% -
  Horiz. % 97.17% 104.05% 114.17% 98.38% 100.40% 102.83% 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 22/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 5.1400 4.9200 4.9100 4.9800 4.9800 4.6600 5.1100 -
P/RPS 11.00 11.13 10.01 12.15 11.93 10.67 9.92 7.14%
  QoQ % -1.17% 11.19% -17.61% 1.84% 11.81% 7.56% -
  Horiz. % 110.89% 112.20% 100.91% 122.48% 120.26% 107.56% 100.00%
P/EPS 93.62 85.97 -751.18 1,071.41 1,269.82 433.54 269.40 -50.60%
  QoQ % 8.90% 111.44% -170.11% -15.63% 192.90% 60.93% -
  Horiz. % 34.75% 31.91% -278.83% 397.70% 471.35% 160.93% 100.00%
EY 1.07 1.16 -0.13 0.09 0.08 0.23 0.37 103.11%
  QoQ % -7.76% 992.31% -244.44% 12.50% -65.22% -37.84% -
  Horiz. % 289.19% 313.51% -35.14% 24.32% 21.62% 62.16% 100.00%
DY 0.78 0.00 0.00 0.00 0.00 0.00 0.33 77.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.36% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.51 2.56 2.54 2.55 2.52 2.35 2.65 -3.56%
  QoQ % -1.95% 0.79% -0.39% 1.19% 7.23% -11.32% -
  Horiz. % 94.72% 96.60% 95.85% 96.23% 95.09% 88.68% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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