Highlights

[SIME] YoY Quarter Result on 2017-06-30 [#4]

Stock [SIME]: SIME DARBY BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -17.49%    YoY -     -53.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 8,821,000 9,323,000 8,575,000 8,200,000 7,728,000 12,864,460 12,513,565 -5.66%
  YoY % -5.38% 8.72% 4.57% 6.11% -39.93% 2.80% -
  Horiz. % 70.49% 74.50% 68.53% 65.53% 61.76% 102.80% 100.00%
PBT 286,000 344,000 341,000 98,000 318,000 1,151,517 1,380,609 -23.06%
  YoY % -16.86% 0.88% 247.96% -69.18% -72.38% -16.59% -
  Horiz. % 20.72% 24.92% 24.70% 7.10% 23.03% 83.41% 100.00%
Tax -97,000 -142,000 -164,000 527,000 988,000 -123,358 -117,918 -3.20%
  YoY % 31.69% 13.41% -131.12% -46.66% 900.92% -4.61% -
  Horiz. % 82.26% 120.42% 139.08% -446.92% -837.87% 104.61% 100.00%
NP 189,000 202,000 177,000 625,000 1,306,000 1,028,159 1,262,691 -27.11%
  YoY % -6.44% 14.12% -71.68% -52.14% 27.02% -18.57% -
  Horiz. % 14.97% 16.00% 14.02% 49.50% 103.43% 81.43% 100.00%
NP to SH 177,000 184,000 163,000 571,000 1,226,000 1,003,034 1,192,896 -27.22%
  YoY % -3.80% 12.88% -71.45% -53.43% 22.23% -15.92% -
  Horiz. % 14.84% 15.42% 13.66% 47.87% 102.78% 84.08% 100.00%
Tax Rate 33.92 % 41.28 % 48.09 % -537.76 % -310.69 % 10.71 % 8.54 % 25.82%
  YoY % -17.83% -14.16% 108.94% -73.09% -3,000.93% 25.41% -
  Horiz. % 397.19% 483.37% 563.11% -6,296.96% -3,638.06% 125.41% 100.00%
Total Cost 8,632,000 9,121,000 8,398,000 7,575,000 6,422,000 11,836,301 11,250,874 -4.32%
  YoY % -5.36% 8.61% 10.86% 17.95% -45.74% 5.20% -
  Horiz. % 76.72% 81.07% 74.64% 67.33% 57.08% 105.20% 100.00%
Net Worth 15,031,199 14,689,813 14,349,770 37,337,488 32,396,750 30,368,066 28,549,492 -10.13%
  YoY % 2.32% 2.37% -61.57% 15.25% 6.68% 6.37% -
  Horiz. % 52.65% 51.45% 50.26% 130.78% 113.48% 106.37% 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 544,115 544,067 408,050 1,156,170 1,328,773 1,179,945 1,818,438 -18.20%
  YoY % 0.01% 33.33% -64.71% -12.99% 12.61% -35.11% -
  Horiz. % 29.92% 29.92% 22.44% 63.58% 73.07% 64.89% 100.00%
Div Payout % 307.41 % 295.69 % 250.34 % 202.48 % 108.38 % 117.64 % 152.44 % 12.39%
  YoY % 3.96% 18.12% 23.64% 86.82% -7.87% -22.83% -
  Horiz. % 201.66% 193.97% 164.22% 132.83% 71.10% 77.17% 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 32,396,750 30,368,066 28,549,492 -10.13%
  YoY % 2.32% 2.37% -61.57% 15.25% 6.68% 6.37% -
  Horiz. % 52.65% 51.45% 50.26% 130.78% 113.48% 106.37% 100.00%
NOSH 6,801,447 6,800,839 6,800,839 6,801,000 6,327,490 6,210,238 6,061,463 1.94%
  YoY % 0.01% 0.00% -0.00% 7.48% 1.89% 2.45% -
  Horiz. % 112.21% 112.20% 112.20% 112.20% 104.39% 102.45% 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 2.14 % 2.17 % 2.06 % 7.62 % 16.90 % 7.99 % 10.09 % -22.76%
  YoY % -1.38% 5.34% -72.97% -54.91% 111.51% -20.81% -
  Horiz. % 21.21% 21.51% 20.42% 75.52% 167.49% 79.19% 100.00%
ROE 1.18 % 1.25 % 1.14 % 1.53 % 3.78 % 3.30 % 4.18 % -18.99%
  YoY % -5.60% 9.65% -25.49% -59.52% 14.55% -21.05% -
  Horiz. % 28.23% 29.90% 27.27% 36.60% 90.43% 78.95% 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 129.69 137.09 126.09 120.57 122.13 207.15 206.44 -7.45%
  YoY % -5.40% 8.72% 4.58% -1.28% -41.04% 0.34% -
  Horiz. % 62.82% 66.41% 61.08% 58.40% 59.16% 100.34% 100.00%
EPS 2.60 2.70 2.40 8.40 19.40 16.14 19.65 -28.59%
  YoY % -3.70% 12.50% -71.43% -56.70% 20.20% -17.86% -
  Horiz. % 13.23% 13.74% 12.21% 42.75% 98.73% 82.14% 100.00%
DPS 8.00 8.00 6.00 17.00 21.00 19.00 30.00 -19.76%
  YoY % 0.00% 33.33% -64.71% -19.05% 10.53% -36.67% -
  Horiz. % 26.67% 26.67% 20.00% 56.67% 70.00% 63.33% 100.00%
NAPS 2.2100 2.1600 2.1100 5.4900 5.1200 4.8900 4.7100 -11.84%
  YoY % 2.31% 2.37% -61.57% 7.23% 4.70% 3.82% -
  Horiz. % 46.92% 45.86% 44.80% 116.56% 108.70% 103.82% 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 129.67 137.05 126.06 120.54 113.60 189.11 183.95 -5.66%
  YoY % -5.38% 8.72% 4.58% 6.11% -39.93% 2.81% -
  Horiz. % 70.49% 74.50% 68.53% 65.53% 61.76% 102.81% 100.00%
EPS 2.60 2.70 2.40 8.39 18.02 14.74 17.54 -27.23%
  YoY % -3.70% 12.50% -71.39% -53.44% 22.25% -15.96% -
  Horiz. % 14.82% 15.39% 13.68% 47.83% 102.74% 84.04% 100.00%
DPS 8.00 8.00 6.00 17.00 19.53 17.35 26.73 -18.20%
  YoY % 0.00% 33.33% -64.71% -12.95% 12.56% -35.09% -
  Horiz. % 29.93% 29.93% 22.45% 63.60% 73.06% 64.91% 100.00%
NAPS 2.2096 2.1595 2.1095 5.4888 4.7625 4.4642 4.1969 -10.13%
  YoY % 2.32% 2.37% -61.57% 15.25% 6.68% 6.37% -
  Horiz. % 52.65% 51.45% 50.26% 130.78% 113.48% 106.37% 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 1.66 1.65 1.94 7.88 6.21 4.11 4.68 -15.85%
  YoY % 0.61% -14.95% -75.38% 26.89% 51.09% -12.18% -
  Horiz. % 35.47% 35.26% 41.45% 168.38% 132.69% 87.82% 100.00%
P/EPS 82.62 83.53 102.22 113.15 39.17 52.75 49.14 9.04%
  YoY % -1.09% -18.28% -9.66% 188.87% -25.74% 7.35% -
  Horiz. % 168.13% 169.98% 208.02% 230.26% 79.71% 107.35% 100.00%
EY 1.21 1.20 0.98 0.88 2.55 1.90 2.04 -8.33%
  YoY % 0.83% 22.45% 11.36% -65.49% 34.21% -6.86% -
  Horiz. % 59.31% 58.82% 48.04% 43.14% 125.00% 93.14% 100.00%
DY 3.72 3.54 2.45 1.79 2.77 2.23 3.10 3.08%
  YoY % 5.08% 44.49% 36.87% -35.38% 24.22% -28.06% -
  Horiz. % 120.00% 114.19% 79.03% 57.74% 89.35% 71.94% 100.00%
P/NAPS 0.97 1.05 1.16 1.73 1.48 1.74 2.05 -11.72%
  YoY % -7.62% -9.48% -32.95% 16.89% -14.94% -15.12% -
  Horiz. % 47.32% 51.22% 56.59% 84.39% 72.20% 84.88% 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 1.68 1.54 2.02 7.57 6.39 3.60 4.58 -15.38%
  YoY % 9.09% -23.76% -73.32% 18.47% 77.50% -21.40% -
  Horiz. % 36.68% 33.62% 44.10% 165.28% 139.52% 78.60% 100.00%
P/EPS 83.77 77.99 106.39 108.74 40.26 46.13 48.07 9.69%
  YoY % 7.41% -26.69% -2.16% 170.09% -12.72% -4.04% -
  Horiz. % 174.27% 162.24% 221.32% 226.21% 83.75% 95.96% 100.00%
EY 1.19 1.28 0.94 0.92 2.48 2.17 2.08 -8.88%
  YoY % -7.03% 36.17% 2.17% -62.90% 14.29% 4.33% -
  Horiz. % 57.21% 61.54% 45.19% 44.23% 119.23% 104.33% 100.00%
DY 3.67 3.79 2.35 1.86 2.69 2.55 3.17 2.47%
  YoY % -3.17% 61.28% 26.34% -30.86% 5.49% -19.56% -
  Horiz. % 115.77% 119.56% 74.13% 58.68% 84.86% 80.44% 100.00%
P/NAPS 0.99 0.98 1.21 1.66 1.52 1.52 2.01 -11.12%
  YoY % 1.02% -19.01% -27.11% 9.21% 0.00% -24.38% -
  Horiz. % 49.25% 48.76% 60.20% 82.59% 75.62% 75.62% 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
 
 

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