Highlights

[SIME] YoY Annual (Unaudited) 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 YoY -     -13.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 36,934,000 36,156,000 33,828,000 31,087,000 29,452,000 43,728,677 43,907,965 -2.84%
  YoY % 2.15% 6.88% 8.82% 5.55% -32.65% -0.41% -
  Horiz. % 84.12% 82.34% 77.04% 70.80% 67.08% 99.59% 100.00%
PBT 1,275,000 1,291,000 1,065,000 1,007,000 1,046,000 3,145,435 3,964,647 -17.21%
  YoY % -1.24% 21.22% 5.76% -3.73% -66.75% -20.66% -
  Horiz. % 32.16% 32.56% 26.86% 25.40% 26.38% 79.34% 100.00%
Tax -402,000 -281,000 998,000 1,674,000 1,566,000 -596,508 -444,107 -1.65%
  YoY % -43.06% -128.16% -40.38% 6.90% 362.53% -34.32% -
  Horiz. % 90.52% 63.27% -224.72% -376.94% -352.62% 134.32% 100.00%
NP 873,000 1,010,000 2,063,000 2,681,000 2,612,000 2,548,927 3,520,540 -20.72%
  YoY % -13.56% -51.04% -23.05% 2.64% 2.47% -27.60% -
  Horiz. % 24.80% 28.69% 58.60% 76.15% 74.19% 72.40% 100.00%
NP to SH 820,000 948,000 1,919,000 2,438,000 2,422,000 2,429,994 3,352,728 -20.90%
  YoY % -13.50% -50.60% -21.29% 0.66% -0.33% -27.52% -
  Horiz. % 24.46% 28.28% 57.24% 72.72% 72.24% 72.48% 100.00%
Tax Rate 31.53 % 21.77 % -93.71 % -166.24 % -149.71 % 18.96 % 11.20 % 18.81%
  YoY % 44.83% 123.23% 43.63% -11.04% -889.61% 69.29% -
  Horiz. % 281.52% 194.38% -836.70% -1,484.29% -1,336.70% 169.29% 100.00%
Total Cost 36,061,000 35,146,000 31,765,000 28,406,000 26,840,000 41,179,750 40,387,425 -1.87%
  YoY % 2.60% 10.64% 11.82% 5.83% -34.82% 1.96% -
  Horiz. % 89.29% 87.02% 78.65% 70.33% 66.46% 101.96% 100.00%
Net Worth 15,031,199 14,689,813 14,349,770 37,337,488 32,091,767 30,199,007 28,411,926 -10.06%
  YoY % 2.32% 2.37% -61.57% 16.35% 6.27% 6.29% -
  Horiz. % 52.90% 51.70% 50.51% 131.41% 112.95% 106.29% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 680,144 680,083 544,067 1,564,230 1,692,339 1,534,502 2,171,612 -17.58%
  YoY % 0.01% 25.00% -65.22% -7.57% 10.29% -29.34% -
  Horiz. % 31.32% 31.32% 25.05% 72.03% 77.93% 70.66% 100.00%
Div Payout % 82.94 % 71.74 % 28.35 % 64.16 % 69.87 % 63.15 % 64.77 % 4.20%
  YoY % 15.61% 153.05% -55.81% -8.17% 10.64% -2.50% -
  Horiz. % 128.05% 110.76% 43.77% 99.06% 107.87% 97.50% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 15,031,199 14,689,813 14,349,770 37,337,488 32,091,767 30,199,007 28,411,926 -10.06%
  YoY % 2.32% 2.37% -61.57% 16.35% 6.27% 6.29% -
  Horiz. % 52.90% 51.70% 50.51% 131.41% 112.95% 106.29% 100.00%
NOSH 6,801,447 6,800,839 6,800,839 6,801,000 6,267,923 6,138,009 6,032,256 2.02%
  YoY % 0.01% 0.00% -0.00% 8.50% 2.12% 1.75% -
  Horiz. % 112.75% 112.74% 112.74% 112.74% 103.91% 101.75% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.36 % 2.79 % 6.10 % 8.62 % 8.87 % 5.83 % 8.02 % -18.43%
  YoY % -15.41% -54.26% -29.23% -2.82% 52.14% -27.31% -
  Horiz. % 29.43% 34.79% 76.06% 107.48% 110.60% 72.69% 100.00%
ROE 5.46 % 6.45 % 13.37 % 6.53 % 7.55 % 8.05 % 11.80 % -12.04%
  YoY % -15.35% -51.76% 104.75% -13.51% -6.21% -31.78% -
  Horiz. % 46.27% 54.66% 113.31% 55.34% 63.98% 68.22% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 543.03 531.64 497.41 457.09 469.88 712.42 727.89 -4.76%
  YoY % 2.14% 6.88% 8.82% -2.72% -34.04% -2.13% -
  Horiz. % 74.60% 73.04% 68.34% 62.80% 64.55% 97.87% 100.00%
EPS 12.10 13.90 28.20 36.70 38.60 39.57 55.58 -22.42%
  YoY % -12.95% -50.71% -23.16% -4.92% -2.45% -28.81% -
  Horiz. % 21.77% 25.01% 50.74% 66.03% 69.45% 71.19% 100.00%
DPS 10.00 10.00 8.00 23.00 27.00 25.00 36.00 -19.21%
  YoY % 0.00% 25.00% -65.22% -14.81% 8.00% -30.56% -
  Horiz. % 27.78% 27.78% 22.22% 63.89% 75.00% 69.44% 100.00%
NAPS 2.2100 2.1600 2.1100 5.4900 5.1200 4.9200 4.7100 -11.84%
  YoY % 2.31% 2.37% -61.57% 7.23% 4.07% 4.46% -
  Horiz. % 46.92% 45.86% 44.80% 116.56% 108.70% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,802,537
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 542.94 531.51 497.29 456.99 432.96 642.83 645.46 -2.84%
  YoY % 2.15% 6.88% 8.82% 5.55% -32.65% -0.41% -
  Horiz. % 84.12% 82.35% 77.04% 70.80% 67.08% 99.59% 100.00%
EPS 12.05 13.94 28.21 35.84 35.60 35.72 49.29 -20.91%
  YoY % -13.56% -50.58% -21.29% 0.67% -0.34% -27.53% -
  Horiz. % 24.45% 28.28% 57.23% 72.71% 72.23% 72.47% 100.00%
DPS 10.00 10.00 8.00 22.99 24.88 22.56 31.92 -17.57%
  YoY % 0.00% 25.00% -65.20% -7.60% 10.28% -29.32% -
  Horiz. % 31.33% 31.33% 25.06% 72.02% 77.94% 70.68% 100.00%
NAPS 2.2096 2.1595 2.1095 5.4888 4.7176 4.4394 4.1767 -10.06%
  YoY % 2.32% 2.37% -61.57% 16.35% 6.27% 6.29% -
  Horiz. % 52.90% 51.70% 50.51% 131.41% 112.95% 106.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.1500 2.2600 2.4500 9.5000 7.5900 8.5200 9.6700 -
P/RPS 0.40 0.43 0.49 2.08 1.62 1.20 1.33 -18.13%
  YoY % -6.98% -12.24% -76.44% 28.40% 35.00% -9.77% -
  Horiz. % 30.08% 32.33% 36.84% 156.39% 121.80% 90.23% 100.00%
P/EPS 17.83 16.21 8.68 26.50 19.64 21.52 17.40 0.41%
  YoY % 9.99% 86.75% -67.25% 34.93% -8.74% 23.68% -
  Horiz. % 102.47% 93.16% 49.89% 152.30% 112.87% 123.68% 100.00%
EY 5.61 6.17 11.52 3.77 5.09 4.65 5.75 -0.41%
  YoY % -9.08% -46.44% 205.57% -25.93% 9.46% -19.13% -
  Horiz. % 97.57% 107.30% 200.35% 65.57% 88.52% 80.87% 100.00%
DY 4.65 4.42 3.27 2.42 3.56 2.93 3.72 3.79%
  YoY % 5.20% 35.17% 35.12% -32.02% 21.50% -21.24% -
  Horiz. % 125.00% 118.82% 87.90% 65.05% 95.70% 78.76% 100.00%
P/NAPS 0.97 1.05 1.16 1.73 1.48 1.73 2.05 -11.72%
  YoY % -7.62% -9.48% -32.95% 16.89% -14.45% -15.61% -
  Horiz. % 47.32% 51.22% 56.59% 84.39% 72.20% 84.39% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 30/08/18 25/08/17 23/08/16 26/08/15 29/08/14 -
Price 2.1800 2.1100 2.5500 9.1300 7.8000 7.4500 9.4600 -
P/RPS 0.40 0.40 0.51 2.00 1.66 1.05 1.30 -17.82%
  YoY % 0.00% -21.57% -74.50% 20.48% 58.10% -19.23% -
  Horiz. % 30.77% 30.77% 39.23% 153.85% 127.69% 80.77% 100.00%
P/EPS 18.08 15.14 9.04 25.47 20.19 18.82 17.02 1.01%
  YoY % 19.42% 67.48% -64.51% 26.15% 7.28% 10.58% -
  Horiz. % 106.23% 88.95% 53.11% 149.65% 118.63% 110.58% 100.00%
EY 5.53 6.61 11.07 3.93 4.95 5.31 5.88 -1.02%
  YoY % -16.34% -40.29% 181.68% -20.61% -6.78% -9.69% -
  Horiz. % 94.05% 112.41% 188.27% 66.84% 84.18% 90.31% 100.00%
DY 4.59 4.74 3.14 2.52 3.46 3.36 3.81 3.15%
  YoY % -3.16% 50.96% 24.60% -27.17% 2.98% -11.81% -
  Horiz. % 120.47% 124.41% 82.41% 66.14% 90.81% 88.19% 100.00%
P/NAPS 0.99 0.98 1.21 1.66 1.52 1.51 2.01 -11.12%
  YoY % 1.02% -19.01% -27.11% 9.21% 0.66% -24.88% -
  Horiz. % 49.25% 48.76% 60.20% 82.59% 75.62% 75.12% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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