Highlights

[SIME] YoY Quarter Result on 2015-06-30 [#4]

Stock [SIME]: SIME DARBY BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     141.92%    YoY -     -15.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 8,575,000 8,200,000 7,728,000 12,864,460 12,513,565 12,750,614 14,031,045 -7.88%
  YoY % 4.57% 6.11% -39.93% 2.80% -1.86% -9.13% -
  Horiz. % 61.11% 58.44% 55.08% 91.69% 89.18% 90.87% 100.00%
PBT 341,000 98,000 318,000 1,151,517 1,380,609 1,216,826 1,431,643 -21.26%
  YoY % 247.96% -69.18% -72.38% -16.59% 13.46% -15.00% -
  Horiz. % 23.82% 6.85% 22.21% 80.43% 96.44% 85.00% 100.00%
Tax -164,000 527,000 988,000 -123,358 -117,918 124,201 -268,803 -7.90%
  YoY % -131.12% -46.66% 900.92% -4.61% -194.94% 146.21% -
  Horiz. % 61.01% -196.05% -367.56% 45.89% 43.87% -46.21% 100.00%
NP 177,000 625,000 1,306,000 1,028,159 1,262,691 1,341,027 1,162,840 -26.92%
  YoY % -71.68% -52.14% 27.02% -18.57% -5.84% 15.32% -
  Horiz. % 15.22% 53.75% 112.31% 88.42% 108.59% 115.32% 100.00%
NP to SH 163,000 571,000 1,226,000 1,003,034 1,192,896 1,310,613 1,099,088 -27.24%
  YoY % -71.45% -53.43% 22.23% -15.92% -8.98% 19.25% -
  Horiz. % 14.83% 51.95% 111.55% 91.26% 108.54% 119.25% 100.00%
Tax Rate 48.09 % -537.76 % -310.69 % 10.71 % 8.54 % -10.21 % 18.78 % 16.96%
  YoY % 108.94% -73.09% -3,000.93% 25.41% 183.64% -154.37% -
  Horiz. % 256.07% -2,863.47% -1,654.37% 57.03% 45.47% -54.37% 100.00%
Total Cost 8,398,000 7,575,000 6,422,000 11,836,301 11,250,874 11,409,587 12,868,205 -6.86%
  YoY % 10.86% 17.95% -45.74% 5.20% -1.39% -11.34% -
  Horiz. % 65.26% 58.87% 49.91% 91.98% 87.43% 88.66% 100.00%
Net Worth 14,349,770 37,337,488 32,396,750 30,368,066 28,549,492 27,101,628 26,019,960 -9.44%
  YoY % -61.57% 15.25% 6.68% 6.37% 5.34% 4.16% -
  Horiz. % 55.15% 143.50% 124.51% 116.71% 109.72% 104.16% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 408,050 1,156,170 1,328,773 1,179,945 1,818,438 1,622,492 1,502,307 -19.52%
  YoY % -64.71% -12.99% 12.61% -35.11% 12.08% 8.00% -
  Horiz. % 27.16% 76.96% 88.45% 78.54% 121.04% 108.00% 100.00%
Div Payout % 250.34 % 202.48 % 108.38 % 117.64 % 152.44 % 123.80 % 136.69 % 10.61%
  YoY % 23.64% 86.82% -7.87% -22.83% 23.13% -9.43% -
  Horiz. % 183.14% 148.13% 79.29% 86.06% 111.52% 90.57% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 14,349,770 37,337,488 32,396,750 30,368,066 28,549,492 27,101,628 26,019,960 -9.44%
  YoY % -61.57% 15.25% 6.68% 6.37% 5.34% 4.16% -
  Horiz. % 55.15% 143.50% 124.51% 116.71% 109.72% 104.16% 100.00%
NOSH 6,800,839 6,801,000 6,327,490 6,210,238 6,061,463 6,009,229 6,009,228 2.08%
  YoY % -0.00% 7.48% 1.89% 2.45% 0.87% 0.00% -
  Horiz. % 113.17% 113.18% 105.30% 103.35% 100.87% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.06 % 7.62 % 16.90 % 7.99 % 10.09 % 10.52 % 8.29 % -20.70%
  YoY % -72.97% -54.91% 111.51% -20.81% -4.09% 26.90% -
  Horiz. % 24.85% 91.92% 203.86% 96.38% 121.71% 126.90% 100.00%
ROE 1.14 % 1.53 % 3.78 % 3.30 % 4.18 % 4.84 % 4.22 % -19.59%
  YoY % -25.49% -59.52% 14.55% -21.05% -13.64% 14.69% -
  Horiz. % 27.01% 36.26% 89.57% 78.20% 99.05% 114.69% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 126.09 120.57 122.13 207.15 206.44 212.18 233.49 -9.76%
  YoY % 4.58% -1.28% -41.04% 0.34% -2.71% -9.13% -
  Horiz. % 54.00% 51.64% 52.31% 88.72% 88.41% 90.87% 100.00%
EPS 2.40 8.40 19.40 16.14 19.65 21.81 18.29 -28.70%
  YoY % -71.43% -56.70% 20.20% -17.86% -9.90% 19.25% -
  Horiz. % 13.12% 45.93% 106.07% 88.24% 107.44% 119.25% 100.00%
DPS 6.00 17.00 21.00 19.00 30.00 27.00 25.00 -21.16%
  YoY % -64.71% -19.05% 10.53% -36.67% 11.11% 8.00% -
  Horiz. % 24.00% 68.00% 84.00% 76.00% 120.00% 108.00% 100.00%
NAPS 2.1100 5.4900 5.1200 4.8900 4.7100 4.5100 4.3300 -11.29%
  YoY % -61.57% 7.23% 4.70% 3.82% 4.43% 4.16% -
  Horiz. % 48.73% 126.79% 118.24% 112.93% 108.78% 104.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,802,537
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 126.06 120.54 113.60 189.11 183.95 187.44 206.26 -7.88%
  YoY % 4.58% 6.11% -39.93% 2.81% -1.86% -9.12% -
  Horiz. % 61.12% 58.44% 55.08% 91.69% 89.18% 90.88% 100.00%
EPS 2.40 8.39 18.02 14.74 17.54 19.27 16.16 -27.22%
  YoY % -71.39% -53.44% 22.25% -15.96% -8.98% 19.25% -
  Horiz. % 14.85% 51.92% 111.51% 91.21% 108.54% 119.25% 100.00%
DPS 6.00 17.00 19.53 17.35 26.73 23.85 22.08 -19.51%
  YoY % -64.71% -12.95% 12.56% -35.09% 12.08% 8.02% -
  Horiz. % 27.17% 76.99% 88.45% 78.58% 121.06% 108.02% 100.00%
NAPS 2.1095 5.4888 4.7625 4.4642 4.1969 3.9840 3.8250 -9.44%
  YoY % -61.57% 15.25% 6.68% 6.37% 5.34% 4.16% -
  Horiz. % 55.15% 143.50% 124.51% 116.71% 109.72% 104.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.4500 9.5000 7.5900 8.5200 9.6700 9.5800 9.8900 -
P/RPS 1.94 7.88 6.21 4.11 4.68 4.51 4.24 -12.21%
  YoY % -75.38% 26.89% 51.09% -12.18% 3.77% 6.37% -
  Horiz. % 45.75% 185.85% 146.46% 96.93% 110.38% 106.37% 100.00%
P/EPS 102.22 113.15 39.17 52.75 49.14 43.92 54.07 11.19%
  YoY % -9.66% 188.87% -25.74% 7.35% 11.89% -18.77% -
  Horiz. % 189.05% 209.27% 72.44% 97.56% 90.88% 81.23% 100.00%
EY 0.98 0.88 2.55 1.90 2.04 2.28 1.85 -10.04%
  YoY % 11.36% -65.49% 34.21% -6.86% -10.53% 23.24% -
  Horiz. % 52.97% 47.57% 137.84% 102.70% 110.27% 123.24% 100.00%
DY 2.45 1.79 2.77 2.23 3.10 2.82 2.53 -0.53%
  YoY % 36.87% -35.38% 24.22% -28.06% 9.93% 11.46% -
  Horiz. % 96.84% 70.75% 109.49% 88.14% 122.53% 111.46% 100.00%
P/NAPS 1.16 1.73 1.48 1.74 2.05 2.12 2.28 -10.65%
  YoY % -32.95% 16.89% -14.94% -15.12% -3.30% -7.02% -
  Horiz. % 50.88% 75.88% 64.91% 76.32% 89.91% 92.98% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 25/08/17 23/08/16 26/08/15 29/08/14 30/08/13 29/08/12 -
Price 2.5500 9.1300 7.8000 7.4500 9.4600 9.3900 9.8000 -
P/RPS 2.02 7.57 6.39 3.60 4.58 4.43 4.20 -11.48%
  YoY % -73.32% 18.47% 77.50% -21.40% 3.39% 5.48% -
  Horiz. % 48.10% 180.24% 152.14% 85.71% 109.05% 105.48% 100.00%
P/EPS 106.39 108.74 40.26 46.13 48.07 43.05 53.58 12.11%
  YoY % -2.16% 170.09% -12.72% -4.04% 11.66% -19.65% -
  Horiz. % 198.56% 202.95% 75.14% 86.10% 89.72% 80.35% 100.00%
EY 0.94 0.92 2.48 2.17 2.08 2.32 1.87 -10.83%
  YoY % 2.17% -62.90% 14.29% 4.33% -10.34% 24.06% -
  Horiz. % 50.27% 49.20% 132.62% 116.04% 111.23% 124.06% 100.00%
DY 2.35 1.86 2.69 2.55 3.17 2.88 2.55 -1.35%
  YoY % 26.34% -30.86% 5.49% -19.56% 10.07% 12.94% -
  Horiz. % 92.16% 72.94% 105.49% 100.00% 124.31% 112.94% 100.00%
P/NAPS 1.21 1.66 1.52 1.52 2.01 2.08 2.26 -9.88%
  YoY % -27.11% 9.21% 0.00% -24.38% -3.37% -7.96% -
  Horiz. % 53.54% 73.45% 67.26% 67.26% 88.94% 92.04% 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
 
 

290  509  648  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.13+0.01 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS